Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Abcam plc
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheet of Abcam plc and its subsidiaries (the Group) as of December 31, 2021,
December 31, 2020 and June 30, 2020, and the related consolidated income statement, consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year ended December 31,
2021, six-months ended December 31, 2020 and years ended June 30, 2020 and June 30, 2019, including the related notes (collectively referred to as the consolidated financial statements). We also have audited the Groups internal
control over financial reporting as of December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of
the Group as of December 31, 2021, December 31, 2020 and June 30, 2020, and the results of its operations and its cash flows for the year ended December 31, 2021, six months ended December 31, 2020 and years ended June 30, 2020 and June 30, 2019 in
conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board. Also in our opinion, the Group did not maintain, in all material respects, effective internal control over financial reporting as
of December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO because material weaknesses in internal control over financial reporting existed as of that date. The material weaknesses
related to (i) lack of controls over information technology systems that are relevant to the preparation of the consolidated financial statements, (ii) insufficient controls over the completeness and accuracy of records for the goods received not
invoiced account, (iii) ineffective controls in pricing, quantities and discount rates in the revenue cycle including review and approval of manual invoices, (iv) ineffective controls over the completeness, accuracy, existence and valuation of
inventory, (v) insufficient controls over the preparation and review of payroll, including completeness and accuracy of key data inputs and (vi) insufficient controls over the completeness and accuracy of key data inputs in manual journal entries.
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a
reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. The material weaknesses referred to above are described in Managements Annual Report on
Internal Control over Financial Reporting appearing under Item 15. We considered these material weaknesses in determining the nature, timing, and extent of audit tests applied in our audit of the December 31, 2021 consolidated financial statements,
and our opinion regarding the effectiveness of the Groups internal control over financial reporting does not affect our opinion on those consolidated financial statements.
Changes in Accounting Principles
As
discussed in notes 1 and 3 to the consolidated financial statements, the Group changed the manner in which it accounts for cloud computing costs in 2021 and the manner in which it accounts for leases as of July 1, 2019.
Basis for Opinions
The
Groups management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting
included in managements report referred to above. Our responsibility is to express opinions on the Groups consolidated financial statements and on the Groups internal control over financial reporting based on our audits. We are a
public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Group in accordance with the U.S. federal securities laws and the applicable rules
and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the
PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal
control over financial reporting was maintained in all material respects.
F-2
Our audits of the consolidated financial statements included performing procedures to assess
the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts
and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial
statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and
operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our
opinions.
As described in Managements Annual Report on Internal Control over Financial Reporting, management has excluded
BioVision, Inc from its assessment of internal control over financial reporting as of December 31, 2021 because it was acquired by the Group in a purchase business combination during 2021. We have also excluded BioVision, Inc from our audit of
internal control over financial reporting. BioVision, Inc is a wholly-owned subsidiary whose total assets and total revenues excluded from managements assessment and our audit of internal control over financial reporting represent 2% and 1%,
respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2021.
Definition and Limitations of
Internal Control over Financial Reporting
A companys internal control over financial reporting is a process designed to
provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over
financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in
accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have
a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not
prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies
or procedures may deteriorate.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that
were communicated or required to be communicated to the audit committee and that (i) relate to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex
judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions
on the critical audit matters or on the accounts or disclosures to which they relate.
Valuation of BioVision, Inc. acquired intangible assets
As described in notes 4 and 29 to the consolidated financial statements, on October 26, 2021 the Group acquired NKY Biotech US, Inc and its
100% owned subsidiary, BioVision, Inc (collectively BioVision), for cash consideration of $349.9 million (£253.8 million), which resulted in the recognition of intangible assets of £80.6 million. Management made
significant judgement in estimating the fair value of the intangible assets acquired, which involved the use of significant estimates and assumptions with respect to the future cash flows. The significant assumptions used by management included the
revenue growth rate and the expected attrition rates associated with the acquired product portfolio.
The principal considerations for our
determination that performing procedures relating to the valuation of BioVision acquired intangible assets is a critical audit matter are (i) the significant judgment made by management in determining the fair value of the intangible assets
acquired; (ii) a high degree of auditor
F-3
judgment, subjectivity, and effort in performing procedures and evaluating the significant assumptions related to the future cash flows, revenue growth rate and expected attrition rates
associated with the acquired product portfolio; and (iii) the audit effort involved the use of professionals with specialized skills and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the
consolidated financial statements. These procedures included, among others (i) reading the purchase agreement and assessing the completeness of intangible assets identified and (ii) testing managements process for determining the fair value of
the acquired intangible assets. Testing managements process included (a) evaluating the appropriateness of the valuation methods, (b) testing the mathematical accuracy of the model, (c) testing the completeness and accuracy of data used in the
model and (d) evaluating the reasonableness of significant assumptions used by management in estimating the future cash flows. Evaluating managements assumptions related to the revenue growth rate and expected attrition rates with the acquired
product portfolio involved evaluating whether the assumptions used were reasonable considering consistency with external market and industry data and historical revenue growth rates. Professionals with specialized skill and knowledge were used to
assist in evaluating the appropriateness of the managements valuation methods and evaluating the reasonableness of the expected attrition rates assumption.
Impairment assessment of acquired intangible assets
As described in notes 4 and 13 to the consolidated financial statements, the Group holds intangible assets with a carrying value of
£234.2 million as of December 31, 2021 which included technology acquired in the Firefly BioWorks acquisition of £11.3 million. Management regularly reviews for indicators of impairment of acquired intangible assets against qualitative
and quantitative factors. During the period ended December 31, 2021, management performed an impairment assessment of the Firefly intangible asset. Management utilized the fair value less costs to sell method to assess the recoverable amount of the
intangible assets. Management estimated the fair value of the intangible asset utilizing market-based data from comparable companies and recent transactions in the industry. The result was a fair value that significantly exceeded the carrying value
of the asset and management has concluded that there are no reasonable possible scenarios that would cause an impairment to be required.
The principal considerations for our determination that performing procedures relating to the impairment assessment of acquired intangible
assets is a critical audit matter are (i) the significant judgement made by management in determining the recoverable amount of the Firefly intangible asset; and (ii) a high degree of auditor judgement, subjectivity, and effort in performing
procedures and evaluating managements significant assumptions related to the appropriate comparable companies and recent transactions.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the
consolidated financial statements. These procedures included, among others, (i) testing managements process for estimating the recoverable amount of the Firefly intangible asset; (ii) evaluating the appropriateness of the methodology used to
determine the fair value; (iii) testing the completeness and accuracy of the underlying data used in the models, and (iv) evaluating the reasonableness of significant assumptions when estimating the fair value. Evaluating managements
assumptions involved (a) determining the appropriateness of the comparable companies and recent transactions used by management and (b) considering other sources that corroborated or contradicted managements assumptions.
/s/ PricewaterhouseCoopers LLP
Cambridge, United Kingdom
March 14, 2022
We have served as the Groups auditor since
2013 which includes periods before the Group became subject to SEC reporting requirements.
F-4
Consolidated income statements
For the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Revenue |
|
|
5 |
|
|
|
315.4 |
|
|
|
147.5 |
|
|
|
260.0 |
|
|
|
259.9 |
|
Cost of sales |
|
|
|
|
|
|
(90.8 |
) |
|
|
(42.9 |
) |
|
|
(79.8 |
) |
|
|
(76.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
224.6 |
|
|
|
104.6 |
|
|
|
180.2 |
|
|
|
183.2 |
|
Selling, general and administrative expenses |
|
|
|
|
|
|
(189.7 |
) |
|
|
(73.6 |
) |
|
|
(131.5 |
) |
|
|
(112.9 |
) |
Research and development expenses |
|
|
|
|
|
|
(27.8 |
) |
|
|
(13.7 |
) |
|
|
(38.3 |
) |
|
|
(15.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
6 |
|
|
|
7.1 |
|
|
|
17.3 |
|
|
|
10.4 |
|
|
|
55.3 |
|
Finance income |
|
|
9 |
|
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.7 |
|
|
|
0.6 |
|
Finance costs |
|
|
9 |
|
|
|
(2.7 |
) |
|
|
(1.9 |
) |
|
|
(2.8 |
) |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
|
4.7 |
|
|
|
15.6 |
|
|
|
8.3 |
|
|
|
55.6 |
|
Tax (charge) / credit |
|
|
10 |
|
|
|
(0.3 |
) |
|
|
(2.8 |
) |
|
|
4.2 |
|
|
|
(11.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year / period attributable to equity shareholders of the parent |
|
|
|
|
|
|
4.4 |
|
|
|
12.8 |
|
|
|
12.5 |
|
|
|
44.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
11 |
|
|
|
1.9p |
|
|
|
5.8p |
|
|
|
6.0p |
|
|
|
21.7p |
|
Diluted |
|
|
11 |
|
|
|
1.9p |
|
|
|
5.8p |
|
|
|
6.0p |
|
|
|
21.5p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
The accompanying accounting policies and notes form an integral part of these consolidated financial
statements.
F-5
Consolidated statements of comprehensive income
For the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Profit for the year / period attributable to equity shareholders of the parent |
|
|
|
|
|
|
4.4 |
|
|
|
12.8 |
|
|
|
12.5 |
|
|
|
44.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified to the income statement in subsequent years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movement on cash flow hedges |
|
|
26 |
|
|
|
(0.1 |
) |
|
|
1.1 |
|
|
|
0.7 |
|
|
|
(1.7 |
) |
Exchange differences on translation of foreign operations |
|
|
|
|
|
|
5.7 |
|
|
|
(17.5 |
) |
|
|
9.6 |
|
|
|
7.0 |
|
Movement in fair value of investment |
|
|
|
|
|
|
(0.1 |
) |
|
|
(3.1 |
) |
|
|
4.0 |
|
|
|
(0.1 |
) |
Tax relating to components of other comprehensive income |
|
|
|
|
|
|
0.5 |
|
|
|
0.6 |
|
|
|
(1.5 |
) |
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income / (expense) for the year / period |
|
|
|
|
|
|
6.0 |
|
|
|
(18.9 |
) |
|
|
12.8 |
|
|
|
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income / (expense) for the year / period |
|
|
|
|
|
|
10.4 |
|
|
|
(6.1 |
) |
|
|
25.3 |
|
|
|
49.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
The accompanying accounting policies and notes form an integral part of these consolidated financial
statements.
F-6
Consolidated balance sheets
As at 31 December 2021, 31 December 2020 and 30 June 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
As at 31 December 2021 £m |
|
|
As at 31 December 2020 (revised*) £m |
|
|
As at 30 June 2020 (revised*) £m |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
12 |
|
|
|
364.8 |
|
|
|
184.3 |
|
|
|
195.0 |
|
Intangible assets |
|
|
13 |
|
|
|
234.2 |
|
|
|
151.8 |
|
|
|
150.1 |
|
Property, plant and equipment |
|
|
14 |
|
|
|
73.5 |
|
|
|
48.5 |
|
|
|
43.3 |
|
Right-of-use
assets |
|
|
15 |
|
|
|
88.2 |
|
|
|
108.8 |
|
|
|
121.4 |
|
Investments |
|
|
16 |
|
|
|
3.5 |
|
|
|
3.4 |
|
|
|
7.0 |
|
Deferred tax asset |
|
|
17 |
|
|
|
10.4 |
|
|
|
15.6 |
|
|
|
13.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
774.6 |
|
|
|
512.4 |
|
|
|
530.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
18 |
|
|
|
58.2 |
|
|
|
42.9 |
|
|
|
40.7 |
|
Trade and other receivables |
|
|
19 |
|
|
|
47.2 |
|
|
|
47.3 |
|
|
|
44.4 |
|
Current tax receivable |
|
|
|
|
|
|
10.5 |
|
|
|
3.8 |
|
|
|
6.4 |
|
Derivative financial instruments |
|
|
20 |
|
|
|
0.5 |
|
|
|
0.3 |
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
95.1 |
|
|
|
211.9 |
|
|
|
187.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211.5 |
|
|
|
306.2 |
|
|
|
278.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
986.1 |
|
|
|
818.6 |
|
|
|
809.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
|
21 |
|
|
|
(54.2 |
) |
|
|
(43.4 |
) |
|
|
(43.8 |
) |
Derivative financial instruments |
|
|
20 |
|
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
(1.2 |
) |
Lease liabilities |
|
|
15 |
|
|
|
(9.2 |
) |
|
|
(7.1 |
) |
|
|
(7.3 |
) |
Borrowings |
|
|
22 |
|
|
|
(119.2 |
) |
|
|
|
|
|
|
(106.4 |
) |
Current tax liabilities |
|
|
|
|
|
|
(4.4 |
) |
|
|
(1.4 |
) |
|
|
(0.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(187.2 |
) |
|
|
(52.0 |
) |
|
|
(159.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current assets |
|
|
|
|
|
|
24.3 |
|
|
|
254.2 |
|
|
|
119.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability |
|
|
17 |
|
|
|
(41.5 |
) |
|
|
(27.6 |
) |
|
|
(28.3 |
) |
Lease liabilities |
|
|
15 |
|
|
|
(101.3 |
) |
|
|
(109.9 |
) |
|
|
(120.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(142.8 |
) |
|
|
(137.5 |
) |
|
|
(148.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
|
(330.0 |
) |
|
|
(189.5 |
) |
|
|
(308.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets |
|
|
|
|
|
|
656.1 |
|
|
|
629.1 |
|
|
|
500.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
23 |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.4 |
|
Share premium account |
|
|
|
|
|
|
268.3 |
|
|
|
265.1 |
|
|
|
138.2 |
|
Merger reserve |
|
|
23 |
|
|
|
68.6 |
|
|
|
68.6 |
|
|
|
68.6 |
|
Own shares |
|
|
23 |
|
|
|
(2.2 |
) |
|
|
(2.4 |
) |
|
|
(2.5 |
) |
Translation reserve |
|
|
23 |
|
|
|
31.1 |
|
|
|
25.4 |
|
|
|
42.9 |
|
Hedging reserve |
|
|
23 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
(0.7 |
) |
Retained earnings |
|
|
|
|
|
|
289.6 |
|
|
|
271.7 |
|
|
|
254.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity attributable to the equity shareholders of the parent |
|
|
|
|
|
|
656.1 |
|
|
|
629.1 |
|
|
|
500.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
The accompanying accounting policies and notes form an integral part of these consolidated financial
statements.
F-7
Consolidated statements of changes in equity
For the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Share capital £m |
|
|
Share premium account £m |
|
|
Merger reserve £m |
|
|
Own shares £m |
|
|
Translation Reserve £m |
|
|
Hedging reserve £m |
|
|
Retained Earnings £m |
|
|
Total £m |
|
Balance as at 1 July 2018 |
|
|
|
|
|
|
0.4 |
|
|
|
25.6 |
|
|
|
68.1 |
|
|
|
(3.2 |
) |
|
|
26.3 |
|
|
|
0.1 |
|
|
|
234.4 |
|
|
|
351.7 |
|
Revision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.1 |
) |
|
|
(1.1 |
) |
Balance as at 1 July 2018 (revised*) |
|
|
|
|
|
|
0.4 |
|
|
|
25.6 |
|
|
|
68.1 |
|
|
|
(3.2 |
) |
|
|
26.3 |
|
|
|
0.1 |
|
|
|
233.3 |
|
|
|
350.6 |
|
Profit for the year (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.4 |
|
|
|
44.4 |
|
Other comprehensive income / (expense) (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0 |
|
|
|
(1.4 |
) |
|
|
(0.1 |
) |
|
|
5.5 |
|
Total comprehensive income / (expense) for the year (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0 |
|
|
|
(1.4 |
) |
|
|
44.3 |
|
|
|
49.9 |
|
Issue of ordinary shares, net of share issue costs |
|
|
|
|
|
|
|
|
|
|
1.4 |
|
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
(0.4 |
) |
|
|
1.4 |
|
Share-based payments inclusive of deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3 |
|
|
|
6.3 |
|
Purchase of own shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Equity dividends |
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24.9 |
) |
|
|
(24.9 |
) |
Balance as at 30 June 2019 (revised*) |
|
|
|
|
|
|
0.4 |
|
|
|
27.0 |
|
|
|
68.1 |
|
|
|
(2.8 |
) |
|
|
33.3 |
|
|
|
(1.3 |
) |
|
|
258.4 |
|
|
|
383.1 |
|
Implementation of IFRS16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.5 |
) |
|
|
(1.5 |
) |
Balance as at 1 July 2019 |
|
|
|
|
|
|
0.4 |
|
|
|
27.0 |
|
|
|
68.1 |
|
|
|
(2.8 |
) |
|
|
33.3 |
|
|
|
(1.3 |
) |
|
|
256.9 |
|
|
|
381.6 |
|
Profit for the year (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.5 |
|
|
|
12.5 |
|
Other comprehensive income (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6 |
|
|
|
0.6 |
|
|
|
2.6 |
|
|
|
12.8 |
|
Total comprehensive income for the year (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6 |
|
|
|
0.6 |
|
|
|
15.1 |
|
|
|
25.3 |
|
Issue of ordinary shares, net of share issue costs |
|
|
|
|
|
|
|
|
|
|
111.2 |
|
|
|
0.5 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
(0.3 |
) |
|
|
111.7 |
|
Share-based payments inclusive of deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4 |
|
|
|
7.4 |
|
Purchase of own shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Equity dividends |
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25.0 |
) |
|
|
(25.0 |
) |
Balance as at 30 June 2020 (revised*) |
|
|
|
|
|
|
0.4 |
|
|
|
138.2 |
|
|
|
68.6 |
|
|
|
(2.5 |
) |
|
|
42.9 |
|
|
|
(0.7 |
) |
|
|
254.0 |
|
|
|
500.9 |
|
Profit for the period (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.8 |
|
|
|
12.8 |
|
Other comprehensive (expense) / income (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17.5 |
) |
|
|
0.9 |
|
|
|
(2.3 |
) |
|
|
(18.9 |
) |
Total comprehensive (expense) / income for the period (revised*) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17.5 |
) |
|
|
0.9 |
|
|
|
10.5 |
|
|
|
(6.1 |
) |
Issue of ordinary shares, net of share issue costs |
|
|
|
|
|
|
0.1 |
|
|
|
126.9 |
|
|
|
|
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
(0.1 |
) |
|
|
127.0 |
|
Share-based payments inclusive of deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4 |
|
|
|
7.4 |
|
Purchase of own shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Balance as at 31 December 2020 (revised*) |
|
|
|
|
|
|
0.5 |
|
|
|
265.1 |
|
|
|
68.6 |
|
|
|
(2.4 |
) |
|
|
25.4 |
|
|
|
0.2 |
|
|
|
271.7 |
|
|
|
629.1 |
|
Profit for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.4 |
|
|
|
4.4 |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.7 |
|
|
|
|
|
|
|
0.3 |
|
|
|
6.0 |
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.7 |
|
|
|
|
|
|
|
4.7 |
|
|
|
10.4 |
|
Issue of ordinary shares, net of share issue costs |
|
|
|
|
|
|
|
|
|
|
3.2 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
(0.2 |
) |
|
|
3.2 |
|
Share-based payments inclusive of deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.4 |
|
|
|
13.4 |
|
Balance as at 31 December 2021 |
|
|
|
|
|
|
0.5 |
|
|
|
268.3 |
|
|
|
68.6 |
|
|
|
(2.2 |
) |
|
|
31.1 |
|
|
|
0.2 |
|
|
|
289.6 |
|
|
|
656.1 |
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
The accompanying accounting policies and notes form an integral part of these consolidated financial
statements.
F-8
Consolidated cash flow statements
For the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Cash generated from operations |
|
|
25 |
|
|
|
72.2 |
|
|
|
33.1 |
|
|
|
65.4 |
|
|
|
82.8 |
|
Net income taxes (paid) / received |
|
|
|
|
|
|
(9.3 |
) |
|
|
0.2 |
|
|
|
(2.4 |
) |
|
|
(13.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash inflow from operating activities |
|
|
|
|
|
|
62.9 |
|
|
|
33.3 |
|
|
|
63.0 |
|
|
|
69.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
|
|
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.7 |
|
|
|
0.6 |
|
Purchase of property, plant and equipment |
|
|
|
|
|
|
(34.5 |
) |
|
|
(11.5 |
) |
|
|
(12.7 |
) |
|
|
(17.7 |
) |
Purchase of intangible assets |
|
|
|
|
|
|
(25.3 |
) |
|
|
(13.0 |
) |
|
|
(23.0 |
) |
|
|
(21.8 |
) |
Transfer of cash from / (to) escrow in respect of future capital expenditure |
|
|
|
|
|
|
|
|
|
|
0.4 |
|
|
|
(0.6 |
) |
|
|
4.5 |
|
Purchase of investments |
|
|
16 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
(2.2 |
) |
|
|
|
|
Reimbursement of leasehold improvement costs |
|
|
|
|
|
|
13.2 |
|
|
|
1.7 |
|
|
|
|
|
|
|
|
|
Net cash outflow arising from acquisitions |
|
|
29 |
|
|
|
(245.1 |
) |
|
|
|
|
|
|
(110.3 |
) |
|
|
(14.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash outflow from investing activities |
|
|
|
|
|
|
(291.5 |
) |
|
|
(22.2 |
) |
|
|
(148.1 |
) |
|
|
(49.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid |
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
(25.0 |
) |
|
|
(24.9 |
) |
Principal element of lease obligations |
|
|
|
|
|
|
(8.8 |
) |
|
|
(3.8 |
) |
|
|
(6.8 |
) |
|
|
|
|
Interest element of lease obligations |
|
|
|
|
|
|
(1.5 |
) |
|
|
(0.5 |
) |
|
|
(0.9 |
) |
|
|
|
|
Interest paid |
|
|
|
|
|
|
(0.7 |
) |
|
|
(0.6 |
) |
|
|
(0.8 |
) |
|
|
(0.1 |
) |
Proceeds on issue of shares, net of issue costs |
|
|
|
|
|
|
3.2 |
|
|
|
127.0 |
|
|
|
111.2 |
|
|
|
1.4 |
|
Facility arrangement fees |
|
|
|
|
|
|
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
(0.9 |
) |
Utilisation of revolving credit facility |
|
|
22 |
|
|
|
120.0 |
|
|
|
|
|
|
|
127.0 |
|
|
|
|
|
Repayment of revolving credit facility |
|
|
22 |
|
|
|
|
|
|
|
(107.0 |
) |
|
|
(20.0 |
) |
|
|
|
|
Purchase of own shares |
|
|
|
|
|
|
|
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash inflow / (outflow) from financing activities |
|
|
|
|
|
|
111.4 |
|
|
|
15.0 |
|
|
|
184.6 |
|
|
|
(24.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) / increase cash and cash equivalents |
|
|
|
|
|
|
(117.2 |
) |
|
|
26.1 |
|
|
|
99.5 |
|
|
|
(4.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of the year / period |
|
|
|
|
|
|
211.9 |
|
|
|
187.3 |
|
|
|
87.1 |
|
|
|
90.2 |
|
Effect of foreign exchange rates on cash and cash equivalents |
|
|
|
|
|
|
0.4 |
|
|
|
(1.5 |
) |
|
|
0.7 |
|
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the year / period |
|
|
(i) |
|
|
|
95.1 |
|
|
|
211.9 |
|
|
|
187.3 |
|
|
|
87.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
i) |
Within cash and cash equivalents at 31 December 2021 is £nil (31 December 2020: £1.3m;
30 June 2020: £0.9m; 30 June 2019: £0.4m) of cash relating to employee contributions to the Groups share scheme AbShare, which is reserved for the purpose of purchasing shares upon vesting.
|
F-9
Notes to the consolidated financial statements
For the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019
1. |
Presentation of financial statements |
Abcam plc (the Company) is a public limited company, incorporated and domiciled in the UK and is registered in England under the Companies Act
2006. Abcams ordinary shares are listed on the Alternative Investment Market (AIM) of the London Stock Exchange and its American Depositary Shares trade on the Nasdaq Global Market.
b) |
Basis of preparation and consolidation |
On 2 June 2021, the Group announced that it was amending its financial year end date from 30 June to 31 December. These financial
statements are therefore presented for the year ended 31 December 2021, the six months ended 31 December 2020 and the years ended 30 June 2020 and 2019.
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International
Accounting Standards Board.
The consolidated financial statements have been presented in Sterling, the functional currency of the
Company, and on the historical cost basis, except for the revaluation of certain financial instruments.
The consolidated financial
statements incorporate the financial statements of the Company and entities under its control (together the Group). Control is achieved when the Company has power to control the financial and operating policies of an entity either
directly or indirectly and the ability to use that power to affect the returns it receives from its involvement with the entity.
Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the
subsidiary. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies in line with those used by the Group. All intra-group transactions, balances, equity, income and expenses are eliminated
on consolidation.
The Groups subsidiary undertakings are shown in note 16 to these financial statements.
The Group meets its day-to-day working capital requirements
from the cash surpluses generated as a result of normal trading. In considering going concern, the Directors have reviewed the Groups forecasts and projections, taking account of reasonably possible changes in trading performance. These show
that the Group should be able to operate within the limits of its available resources.
Accordingly, the Directors have a reasonable
expectation that the Group has adequate resources to continue in operation for the foreseeable future and at least one year from the date of approval of the financial statements. For this reason, they continue to adopt the going concern basis in
preparing its consolidated financial statements.
d) |
Change in accounting policySoftware as a Service (SaaS) arrangements
|
In March 2021, the IFRS Interpretations Committee (IFRIC) published an agenda decision on how an entity
should account for costs of configuring or customizing application software in a Cloud Computing or Software as a Service (SaaS) arrangement.
Previously, internal and external costs incurred in connection with the various phases of the Groups ERP implementation and other
projects, have been capitalized as an intangible asset in line with IAS 38 Intangible Assets.
Following an internal review of
the impact of adoption of the IFRIC, for those arrangements where the Group does not have control of the developed software, to the extent that the services were performed by third parties, the Group has derecognized the intangible asset previously
capitalized.
F-10
This change in accounting policy has led to adjustments amounting to a £2.7m,
£2.1m, and £2.1m reduction in the intangible assets recognized in the 31 December 2020, 30 June 2020 and 30 June 2019 balance sheets, and to a net £0.6m, £0.1m and £0.8m increase in selling, general and
administrative expenses in those respective periods.
The following tables summarize the impact of the adjustment to results for each
comparative period presented:
Six months ended 31 December 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As previously reported £m |
|
|
Adjustment £m |
|
|
Revised £m |
|
Impact on income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(73.0 |
) |
|
|
(0.6 |
) |
|
|
(73.6 |
) |
Operating profit |
|
|
17.9 |
|
|
|
(0.6 |
) |
|
|
17.3 |
|
Profit before tax |
|
|
16.2 |
|
|
|
(0.6 |
) |
|
|
15.6 |
|
Tax |
|
|
(2.9 |
) |
|
|
0.1 |
|
|
|
(2.8 |
) |
Profit for the period |
|
|
13.3 |
|
|
|
(0.5 |
) |
|
|
12.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on statement of comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive expense |
|
|
(5.6 |
) |
|
|
(0.5 |
) |
|
|
(6.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
6.1 |
p |
|
|
(0.3 |
)p |
|
|
5.8 |
p |
Diluted |
|
|
6.0 |
p |
|
|
(0.2 |
)p |
|
|
5.8 |
p |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
154.5 |
|
|
|
(2.7 |
) |
|
|
151.8 |
|
Total non-current assets |
|
|
515.1 |
|
|
|
(2.7 |
) |
|
|
512.4 |
|
Deferred tax liability |
|
|
(28.1 |
) |
|
|
0.5 |
|
|
|
(27.6 |
) |
Total non-current liabilities |
|
|
(138.0 |
) |
|
|
0.5 |
|
|
|
(137.5 |
) |
Net assets |
|
|
631.3 |
|
|
|
(2.2 |
) |
|
|
629.1 |
|
Retained earnings |
|
|
273.9 |
|
|
|
(2.2 |
) |
|
|
271.7 |
|
Total equity |
|
|
631.3 |
|
|
|
(2.2 |
) |
|
|
629.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on cash flow statement |
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
33.7 |
|
|
|
(0.6 |
) |
|
|
33.1 |
|
Net cash inflow from operating activities |
|
|
33.9 |
|
|
|
(0.6 |
) |
|
|
33.3 |
|
Purchase of intangible assets |
|
|
(13.6 |
) |
|
|
0.6 |
|
|
|
(13.0 |
) |
Net cash outflow from investing activities |
|
|
(22.8 |
) |
|
|
0.6 |
|
|
|
(22.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
F-11
Year ended 30 June 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As previously reported £m |
|
|
Adjustment £m |
|
|
Revised £m |
|
Impact on income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(131.4 |
) |
|
|
(0.1 |
) |
|
|
(131.5 |
) |
Operating profit |
|
|
10.5 |
|
|
|
(0.1 |
) |
|
|
10.4 |
|
Profit before tax |
|
|
8.4 |
|
|
|
(0.1 |
) |
|
|
8.3 |
|
Tax |
|
|
4.1 |
|
|
|
0.1 |
|
|
|
4.2 |
|
Profit for the period |
|
|
12.5 |
|
|
|
|
|
|
|
12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on statement of comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
25.3 |
|
|
|
|
|
|
|
25.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
6.0 |
p |
|
|
|
|
|
|
6.0 |
p |
Diluted |
|
|
6.0 |
p |
|
|
|
|
|
|
6.0 |
p |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
154.4 |
|
|
|
(2.1 |
) |
|
|
152.3 |
|
Total non-current assets |
|
|
532.6 |
|
|
|
(2.1 |
) |
|
|
530.5 |
|
Deferred tax liability |
|
|
(28.7 |
) |
|
|
0.4 |
|
|
|
(28.3 |
) |
Total non-current liabilities |
|
|
(149.2 |
) |
|
|
0.4 |
|
|
|
(148.8 |
) |
Net assets |
|
|
502.6 |
|
|
|
(1.7 |
) |
|
|
500.9 |
|
Retained earnings |
|
|
255.7 |
|
|
|
(1.7 |
) |
|
|
254.0 |
|
Total equity |
|
|
502.6 |
|
|
|
(1.7 |
) |
|
|
500.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on cash flow statement |
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
65.4 |
|
|
|
|
|
|
|
65.4 |
|
Net cash inflow from operating activities |
|
|
63.0 |
|
|
|
|
|
|
|
63.0 |
|
Purchase of intangible assets |
|
|
(23.0 |
) |
|
|
|
|
|
|
(23.0 |
) |
Net cash outflow from investing activities |
|
|
(148.1 |
) |
|
|
|
|
|
|
(148.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
F-12
Year ended 30 June 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As previously reported £m |
|
|
Adjustment £m |
|
|
Revised £m |
|
Impact on income statement |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
(112.1 |
) |
|
|
(0.8 |
) |
|
|
(112.9 |
) |
Operating profit |
|
|
56.1 |
|
|
|
(0.8 |
) |
|
|
55.3 |
|
Profit before tax |
|
|
56.4 |
|
|
|
(0.8 |
) |
|
|
55.6 |
|
Tax |
|
|
(11.4 |
) |
|
|
0.2 |
|
|
|
(11.2 |
) |
Profit for the period |
|
|
45.0 |
|
|
|
(0.6 |
) |
|
|
44.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
22.0 |
p |
|
|
(0.3 |
)p |
|
|
21.7 |
p |
Diluted |
|
|
21.8 |
p |
|
|
(0.3 |
)p |
|
|
21.5 |
p |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on statement of comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
50.5 |
|
|
|
(0.6 |
) |
|
|
49.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
106.7 |
|
|
|
(2.1 |
) |
|
|
104.6 |
|
Total non-current assets |
|
|
274.9 |
|
|
|
(2.1 |
) |
|
|
272.8 |
|
Deferred tax liability |
|
|
(16.5 |
) |
|
|
0.4 |
|
|
|
(16.1 |
) |
Total non-current liabilities |
|
|
(16.6 |
) |
|
|
0.4 |
|
|
|
(16.2 |
) |
Net assets |
|
|
384.8 |
|
|
|
(1.7 |
) |
|
|
383.1 |
|
Retained earnings |
|
|
260.1 |
|
|
|
(1.7 |
) |
|
|
258.4 |
|
Total equity |
|
|
384.8 |
|
|
|
(1.7 |
) |
|
|
383.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact on cash flow statement |
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
83.7 |
|
|
|
(0.9 |
) |
|
|
82.2 |
|
Net cash inflow from operating activities |
|
|
70.2 |
|
|
|
(0.9 |
) |
|
|
69.3 |
|
Purchase of intangible assets |
|
|
(22.7 |
) |
|
|
0.9 |
|
|
|
(21.8 |
) |
Net cash outflow from investing activities |
|
|
(49.9 |
) |
|
|
0.9 |
|
|
|
(49.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
(4.4 |
) |
|
|
|
|
|
|
(4.4 |
) |
2. |
New accounting standards, amendments and interpretations |
Standards, amendments and interpretations effective or adopted
The following standards and amendments are effective in the groups consolidated financial statements:
|
|
|
Amendments to IFRS 9, IAS 39 and IFRS 7 Interest rate benchmark reform; |
|
|
|
Amendments to IAS 1 and IAS 8 Definition of material; |
|
|
|
Amendments to IFRS 3 Definition of a business; |
|
|
|
Amendments to references to the Conceptual Framework in IFRS standards; and |
|
|
|
Amendments to IFRS 16
Covid-19-related rent concessions. |
Amendments effective during the reporting period did not have any significant impact on adoption.
Standards, amendments and interpretations not yet effective and not early adopted
The following standards and amendments have not been adopted in the groups consolidated financial statements as they are not yet
effective:
|
|
|
Amendments to IFRS 16
Covid-19-related rent concessions beyond 30 June 2021 (effective from 1 April 2021); |
|
|
|
Interest Rate Benchmark ReformPhase 2 - Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 (mandatory
for accounting periods beginning after 1 January 2021); |
|
|
|
Amendments to IFRS 3 References to the Conceptual Framework (effective from 1 January 2022,
endorsed for use in the EU but not in the UK); |
F-13
|
|
|
Amendments to IAS 16 Property, plant and equipmentproceeds before intended use (effective from
1 January 2022, endorsed for use in the EU but not in the UK); |
|
|
|
Amendments to IAS 37 Onerous contractscost of fulfilling a contract (effective 1 January
2022, endorsed for use in the EU but not in the UK); |
|
|
|
Annual Improvements 2018-2020 Cycleamendments to IFRS 1, IFRS 9, IFRS 16 and IAS 41 (effective from
1 January 2022, endorsed for use in the EU but not in the UK); |
|
|
|
Amendments to IFRS 17 Insurance contracts (effective from 1 January 2023, not yet endorsed in
the EU or UK); |
|
|
|
Amendments to IAS 1 Classification of liabilities as current or
non-current (effective from 1 January 2023, not yet endorsed in the EU or UK); |
|
|
|
Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of accounting policies (effective from
1 January 2023, not yet endorsed in the EU or UK); |
|
|
|
Amendments to IAS 8 Definition of accounting estimates (effective from 1 January 2023, not yet
endorsed in the EU or UK); and |
|
|
|
Amendments to IAS 12 Deferred tax related to assets and liabilities arising from a single transaction
(effective from 1 January 2023, not yet endorsed in the EU or UK). |
The amendments listed above are not expected to
have a material impact on the financial statements of the Group in future periods.
3. |
Principal accounting policies |
Revenue and income recognition
Revenue is
measured at the fair value of the consideration received or receivable and represents amounts receivable for goods and services, net of discounts, VAT and other sales-related taxes.
Revenue from sales of goods, including revenue generated from products sold from the Groups catalogue and IVD and which represents the
significant majority of the Groups revenue, is recognized upon delivery to the customer or the point at which the customer takes control of the goods if this is sooner.
Custom product and service revenue, which can be the provision of a service or the development of products for customers, is recognized at the
point at which a milestone, as defined in the contract, has been completed. Each milestone is typically aligned to a customer deliverable, for example, the amount of services provided, a deliverable arising from the services or the number of
products successfully developed and provided to customers, and accordingly is considered to be a performance obligation. Every milestone has a defined transaction price. If it is identified that the costs will be in excess of the contract revenue,
the expected loss is recognized as an expense immediately.
Licence fee income is recognized upon delivery of the licensed technology
where the Groups continued performance or future research and development services are not required. Royalty revenue is recognized on an accruals basis based on the contractual terms and the substance of the agreements with the counterparty,
provided that the amount can be reliably measured and it is probable that the economic benefit will flow to the Group.
Leasing
Accounting policy applied from 1 July 2019 (IFRS 16)
Leased assets are capitalized on inception of the lease as
right-of-use assets. A corresponding lease liability, representing the present value of the lease payments is also recognized and split between current and non-current liabilities accordingly.
The lease liability includes; fixed payments, variable lease
payments dependent on an index or rate (initially measured using the index or rate on the lease commencement date) and in substance fixed payments. The variable aspect of variable payments are recognized when the rate or index takes effect resulting
in an adjustment to the liability and right-of-use asset. Currently the Groups lease portfolio does not contain variable or in substance lease payments.
F-14
The discounted lease liability is calculated where possible using the interest rate implicit
in the lease or where this is not attainable the incremental borrowing rate is utilized. The incremental borrowing rate is the rate the Group would have to pay to borrow the funds necessary to obtain a similar asset under similar conditions. The
Group calculates the incremental borrowing rate using risk free rate of the country where the asset is held, adjusted for length of the lease and a risk premium.
Lease payments are allocated against the principal and finance cost. Finance costs, representing the unwinding of the discount on the lease
liability are charged to the income statement to produce a constant periodic rate of interest on the remaining liability.
Right-of-use assets are measured at cost including; the discounted initial lease liability, lease payments made at or before the commencement date, any initial direct costs
reduced any lease incentives received.
Right-of-use
assets are depreciated over the shorter of the non-cancellable lease period and any extension options that are considered reasonably certain to be taken or the useful life of the asset. The Groups
current leases run from 1-17 years.
Modifications to lease agreements result in remeasurement of
the lease liability and right-of-use asset.
Short term
leases, defined as less than one year, and also of low value are recognized on a straight-line basis in the income statement.
There are
no material lease agreements where the Group acts as a lessor.
Contracts may contain both lease and
non-lease components. The Group allocates the contract consideration based on the relative stand alone selling prices or if this is not readily determinable based on the best estimates of the stand alone
selling prices.
Accounting policy applied until 30 June 2019
To the extent that the terms of a lease transferred substantially all the risks and rewards of ownership to the lessee, leases were classified
as finance leases. All other leases were classified as operating leases.
Rentals payable under operating leases were charged to the
income statement on a straight-line basis over the fixed term of the relevant lease. Benefits received and receivable as an incentive to enter into an operating lease were also spread on a straight-line basis over the lease term.
Foreign currencies
Foreign currency
transactions are booked at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currency are retranslated at the rates of exchange ruling at the balance sheet date. Exchange differences
arising on settlement or retranslation of monetary assets and liabilities are included in the income statement.
The results of overseas
subsidiaries are translated into Sterling using the average exchange rates during the year. Assets and liabilities are translated at the rates ruling at the balance sheet date. Goodwill arising on the acquisition of a foreign operation is treated as
an asset of that foreign operation and as such is translated at the relevant foreign exchange rate at the balance sheet date. Exchange differences arising on this translation are recognized in the translation reserve.
Other exchange differences are recognized in the income statement in the period in which they arise except for where items are designated as
hedging instruments or where there is a net investment hedge.
Retirement benefit costs
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due. The Group has no further obligations
once the contributions have been paid.
Taxation
Current tax payable is based on taxable profit for the year using tax rates that have been enacted or substantively enacted by the balance
sheet date. Taxable profit differs from net profit as reported in the income
F-15
statement because it excludes certain items of income or expense that are taxable or deductible in other years and further excludes items that are never taxable or deductible. Where the current
tax deduction in respect of share option exercises exceeds the share option accounting charge for the period, the excess is recorded in equity rather than the income statement.
The benefit of UK research and development is recognized under the UKs Research and Development Expenditure Credit (RDEC) scheme. The
benefit is recorded as income included in profit before tax, netted against research and development expenses, as the RDEC is of the nature of a government grant.
Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amount of assets and liabilities in the financial statements
and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognized for all taxable temporary differences and deferred tax assets
are recognized to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilized. Such assets and liabilities are not recognized if the temporary difference arises from the
initial recognition of goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.
Deferred tax liabilities are recognized for taxable temporary differences arising on investments in subsidiaries except where the Group is
able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future. The Groups liability for deferred tax is calculated using tax rates that have been enacted or
substantively enacted by the balance sheet date that are expected to apply in the period when the liability is settled or the asset is realized. Deferred tax is charged or credited in the income statement, except where it relates to items charged or
credited directly to other comprehensive income or reserves, in which case the deferred tax is also dealt with in other comprehensive income or reserves respectively.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax
liabilities, they relate to income taxes levied by the same taxation authority and the Group intends to settle on a net basis.
Business combinations
Business combinations are accounted for using the acquisition method. On the acquisition of a business, fair values are attributed to
the identifiable assets, liabilities and contingent liabilities unless the fair value cannot be reliably measured in which case the value is subsumed into goodwill.
If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the
Group reports provisional amounts for the items for which the accounting is incomplete. Those provisional amounts are adjusted during the measurement period or additional assets or liabilities are recognized to reflect new information obtained about
facts and circumstances that existed as at the acquisition date that, if known, would have affected the amounts recognized as of that date. The measurement period is the period from the date of acquisition to the date the Group obtains complete
information about facts and circumstances that existed as of the acquisition date and is subject to a maximum of one year.
Acquisition-related costs are expensed to the consolidated income statement in the period they are incurred.
Goodwill
Goodwill represents the excess
of the fair value of the consideration over the fair value of the net assets acquired. Where the fair value of the consideration is less than the fair value of the acquired net assets, the deficit is recognized immediately in the income statement as
a bargain purchase.
Goodwill is not amortized, but is subject to an impairment review at least annually and is carried at cost less
accumulated impairment losses. Any impairment is recognized immediately in the income statement and is not subsequently reversed.
For the
purpose of impairment testing, goodwill is allocated to cash generating units (CGUs). The CGU to which goodwill has been allocated is tested for impairment annually, or more frequently when there is an indication that the carrying value may not be
recoverable.
F-16
Intangible assets
Acquisition intangibles:
Acquisition
intangibles comprise licence fees, customer relationships and distribution rights, patents, technology and know-how and trade names. These are capitalized at fair value and amortized on a straight-line basis
over their estimated useful lives. The principal expected useful lives are as follows:
|
|
|
Licence fees |
|
Term of licence |
Customer relationships and distribution rights |
|
4 to 10 years |
Patents, technology and know-how |
|
10 to 16 years |
Trade names |
|
8 to 11 years |
Patents, technology and know-how assets are only amortized once the
development is complete and being utilized for their intended purpose; until this point the assets are deemed to be in progress.
Other intangibles:
These comprise software and expenditure on capitalized internally developed technology. Internally developed technology costs are
recognized as an asset if and only if they meet the recognition criteria set out in IAS 38 Intangible Assets:
|
|
|
the project must be technically feasible; |
|
|
|
there must be the intention to complete the project; |
|
|
|
there must be adequate resources to be able to complete the project; |
|
|
|
the ability to use or sell the asset or product is secure; |
|
|
|
the future economic benefits must exceed the costs; and |
|
|
|
the ability to reliably measure costs. |
Intangible assets under construction are not amortized.
The principal expected useful lives are as follows:
|
|
|
Software |
|
3 to 10 years |
Internally developed technology |
|
3 to 16 years |
Patents and licences |
|
2 to 3 years |
During the year ended 31 December 2021, the Group revised its estimate of the useful life of its software assets from 3
to 5 years to 3 to 10 years. Further details are shown in note 13.
Property, plant and equipment
Property, plant and equipment is stated at cost less accumulated depreciation and, where appropriate, provision for impairment in value. Cost
includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use. Depreciation is charged so as to write off the cost of assets over their estimated useful lives, using
the straight-line method, as follows:
|
|
|
Laboratory equipment |
|
2 to 5 years |
Cell Line assets |
|
10 years |
Office fixtures, fittings and other equipment |
|
2 to 5 years |
Leasehold improvements |
|
Term of lease |
The gain or loss arising on the disposal or retirement of an asset is determined as the difference between the
sales proceeds and the carrying amount of the asset and is recognized in the income statement. Residual values of assets and their useful lives are assessed on an ongoing basis and adjusted, if appropriate, at each balance sheet date. Assets under
the course of construction are not depreciated.
Impairment of property, plant and equipment and intangible assets excluding goodwill
A review is undertaken upon the occurrence of events or circumstances which indicate that the carrying amount may not be recoverable. In
addition, any assets not yet available for use are tested for impairment annually.
F-17
The recoverable amount is the higher of fair value less costs to sell and value in use. In
assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks
specific to the asset for which the estimates of future cash flows have not been adjusted. If it is not possible to determine the recoverable amount for an individual asset, the assessment is made for the assets cash-generating unit (CGU).
Inventories
Inventories and work in
progress are stated at the lower of cost and net realizable value. Cost comprises direct materials and, where applicable, direct labour costs and an attributable portion of production overheads that have been incurred in bringing the inventories to
their present location and condition. The valuation methodology is on a first in first out or a weighted average cost basis, depending on the nature of the inventory, and net realizable value represents the estimated selling price less all estimated
costs of completion and costs to be incurred in marketing, selling and distribution. Provision is made for obsolete, slow-moving or defective items where appropriate.
Financial assets
Financial assets and
financial liabilities are recognized on the Groups balance sheet when the Group becomes a party to the contractual provisions of the instrument. The Groups financial assets comprise cash and cash equivalents, receivables which involve a
contractual right to receive cash from external parties, and investments.
Investments
Investments in shares are held at fair market value, with any revaluation gain or loss recorded through other comprehensive income.
Trade and other receivables
Trade
receivables (excluding derivative financial assets) are recognized at cost less allowances for the expected credit loss to align their cost to fair value. The provision is based on the Groups expected credit loss.
Cash and cash equivalents
Cash and cash
equivalents comprise cash on hand and demand deposits and other short-term, highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of changes in value.
Financial liabilities
Financial
liabilities are those which involve a contractual obligation to deliver cash to external parties at a future date.
Trade and other payables
Trade payables (excluding derivative financial liabilities) are non-interest bearing and are stated at
cost which equates to their fair value.
Equity instruments
Equity instruments issued by the Group are recorded as the proceeds received, net of direct issue costs.
Derivative financial instruments
The
Group uses forward contracts to manage the exposure to fluctuating foreign exchange rates in relation to forecast future transactions.
Derivatives are initially recognized at fair value at the date a contract is entered into and are subsequently remeasured to their fair value
at each balance sheet date. The resulting gain or loss is recognized in the income statement immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in the income statement
depends on the nature of the hedge relationship.
F-18
Hedge accounting
At the inception of a hedge relationship, the Group documents the relationship between the hedging instrument and the hedged item, its
effectiveness along with its risk management objectives, and its strategy for undertaking various hedge transactions. The effectiveness is repeated on an ongoing basis during the life of the instrument to ensure that the instrument remains
effective.
Cash flow hedges
The
Group designates certain derivatives as cash flow hedges of highly probable forecast foreign currency transactions.
The effective portion
of changes in the fair value of derivatives which are designated and qualify as cash flow hedges is deferred in other comprehensive income. Gains or losses relating to the ineffective portion are recognized immediately in the income statement.
Amounts deferred in other comprehensive income are recycled to the income statement in the periods when the hedged item is recognized in the
income statement.
Hedge accounting is discontinued when the Group revokes the hedging relationship, the hedging instrument expires or is
sold, terminated or exercised, or it no longer qualifies for hedge accounting. Any cumulative gain or loss in other comprehensive income at that time remains in other comprehensive income and is recognized when the forecast transaction is ultimately
recognized in the income statement. When a forecast transaction is no longer expected to occur, the cumulative gain or loss in other comprehensive income is recognized immediately in the income statement.
Share-based payments
Equity settled
share-based payments (SBPs) are measured at fair value (excluding the effect of non-market-based vesting conditions) at the date of grant and is expensed on a straight-line basis over the vesting period, based
on the Groups estimate of the number of shares that will eventually vest.
Share-based payments where vesting is by reference to
external performance criteria (such as growth in an external index) are measured using the Monte Carlo simulation. Those which are subject only to internal performance criteria or service conditions are measured using the Black-Scholes model.
For all schemes, the number of options expected to vest is recalculated at each balance sheet date based on expectations of leavers prior to
vesting. The number of options expected to vest for schemes with internal performance criteria is also adjusted based on expectations of performance against targets. No adjustments are made for expected performance against external or
market-based targets. Charges made to the income statement in respect of equity settled share-based payments are credited to equity.
For cash settled share-based payments, the Group recognizes a liability for the services acquired, measured initially at the fair value of the
liability. This liability is remeasured at each balance sheet date and at the date of settlement, with any changes in fair value recognized in the income statement.
Own shares
No gain or loss is recognized
in the income statement on the purchase, sale, issue or cancellation of the Groups own shares. Any difference between the carrying amount and the consideration is recognized in equity.
4. Critical accounting judgements and sources of estimation uncertainty
The preparation of financial statements requires management to make judgements, estimates and assumptions about the application of its
accounting policies which affect the reported amounts of assets, liabilities, revenue and expenses. Actual amounts and results may differ from those estimates.
Judgements and estimates are evaluated regularly and are based on historical experience and other factors, including expectations of future
events that are believed to be reasonable under the circumstances. Any revisions to accounting estimates are recognized in the period in which the estimate is revised.
F-19
a) Key accounting judgements
Capitalization of intangible assetsinternal software development
The Group capitalizes internal software development costs, in particular internal staff costs, relating to the enhancement of the Groups
core IT systems architecture and developments. Judgement is required in applying the capitalization criteria of IAS 38 Intangible Assets, differentiating between enhancements and maintenance. Those costs which are not treated as capital
but are directly attributable to the Groups system and process improvement project are treated as adjusting items.
In establishing
the principles on which costs are capitalized, consideration is given to the nature of work being performed, whether the costs and the activities are incremental and whether the associated deliverables meet the characteristics of an asset. Processes
are in place to evaluate this, and the same processes are used to confirm whether the expensed costs are related to the system and process improvement project so that classification as an adjusting item is appropriate.
A review of historical capitalized spend on software assets was undertaken, to ascertain whether they met the criteria for capitalization
following adoption of the IFRIC, published in March 2021, relating to SaaS arrangements. Identifying the software assets that were impacted and the classification of costs between customization and configuration, was judgemental and technically
complex, in particular around the allocation of costs to the appropriate category. As the application of the IFRIC required an historical application, the rationale of recent projects was applied to historical projects and the same estimation and
judgements applied.
The review resulted in a restatement of prior year financial statements in line with the IFRIC requirements, details
of which can be found in note 1d.
Capitalization of intangible assetsinternally developed technology
The Group capitalizes internal costs associated with internally developed technology as intangible assets as described further in notes 3 and
13. This requires judgement to determine that the characteristics of such assets meet the relevant criteria if IAS 38 Intangible Assets for classification as an intangible asset.
Internal costs are capitalized as internally developed technology within intangible assets which are used to generate antibodies and kits. The
point at which such internal costs are capitalized as well as their magnitude (whereby the amount capitalized comprises mainly of attributable salary costs and consumables used in the manufacture process) is a key area of judgement. A key area in
respect of the stage of development of internally developed technology is subject to judgement as to when a products future economic value justifies capitalization. Management reviews regularly these factors in order to determine that the
costs meet the criteria for capitalization as intangible assets.
During the year, an impairment was booked for assets relating to AxioMx
where changes in scope of the project impacted on the usability of the historical work performed, details of which can be seen in note 7 and 13.
Assessment of cash generating units (CGUs)
For the purposes of impairment testing, the Group identifies the CGU that is appropriate for the asset to be measured against if it is not
possible to estimate the recoverable amount individually. The goodwill acquired in a business combination is allocated at acquisition to the CGU which is expected to benefit from that business combination.
The Group applies judgement in determining how integrated the acquired business is within the Group. Consideration is given to the product
branding and ranges, whether the manufacturing and research and development has broadened since acquisition, whether sales and marketing activity is separate from the Group and how the business is monitored.
For the BioVision acquisition in October 2021, the Group has determined that the business is not sufficiently integrated into the Group and
therefore the acquired goodwill has been tested at a BioVision CGU level. Full details can be found in note 12.
F-20
b) Key sources of estimation uncertainty
Valuation of acquired intangible assets
During the current and prior periods, the Group has made a number of acquisitions (see note 29 for further details). Accounting for these in
line with IFRS 3 Business Combinations requires the use of a number of assumptions and estimates in relation to the future cash flows associated with acquisition intangibles and the use of valuation techniques in order to arrive at the
fair value of the intangible assets acquired. The assumptions applied were based on the best information available to management and valuation techniques were supported by third party valuation experts.
In the current period, acquired intangibles totaling £80.6 million were recognized in relation to the acquisition of BioVision, of which
the intangible recognized in relation to the acquired technology was the most significant (£77.0 million). Key assumptions in determining the valuation of this included the revenue growth rate and cash flows associated with this asset,
its expected useful economic life and the expected attrition rates associated with the acquired product portfolio.
Nevertheless, the
actual performance of these assets may differ from the valuations derived through this exercise.
Impairment assessment of acquired intangible assets
As described in note 13 to the consolidated financial statements, the Group holds various intangible assets. As required by IAS
36 Impairment of Assets, the Group reviews for indicators of impairment regularly by assessing the performance of the assets against qualitative and quantitative factors including the estimates used to value intangibles on acquisition or
appropriate business cases.
Examples of impairment indicators are: there is a change in business strategy; asset is not meeting the
acquisition forecasts; or the business is approaching the route to market differently. If any of these or other factors are present, a detailed impairment review is undertaken.
A detailed impairment assessment can be performed by either assessing the assets value in use or assessing the carrying value as fair
value less cost to sell. Either method requires management to make a number of estimates, the most sensitive estimates being:
|
|
|
The five-year business plan forecasted cashflows require managements estimates of the assets
performance in future periods and judgement as to the CGU to which the flows belong; |
|
|
|
Discount rate judgement is required in estimating the appropriate weighted average cost of capital (WACC)
of a typical market participant; and |
|
|
|
Market-based data judgement is required to ensure companies and recent transactions are comparable in
nature when estimating the fair value. |
During the year ended 31 December 2021, the assets relating to Firefly
BioWorks multiplex and assay technology were tested for impairment. Given the nascent state of the technology, management used the fair value less costs to sell method of assessing the recoverable amount of the intangible assets and management is
satisfied that the fair value significantly exceeds the carrying value of the asset. Details can be found in note 13.
During the
year to 30 June 2020, an assessment of the acquired intangible in respect of In Vitro monoclonal antibody production technology acquired with AxioMx, Inc. in 2015 was undertaken. This also included further smaller amounts in respect of this
technology which have been capitalized since acquisition as certain commercial feasibility milestones had been achieved.
An appraisal of
the ability to utilize at scale this technology has been undertaken whereby although technical feasibility remains valid, the challenges to realize material commercial returns have resulted in the conclusion not to pursue further active development
and substantive utilization of this technology. As a result of this, the intangible asset in respect of this technology has been fully impaired.
Details of the impairment can be found in note 13.
Useful economic life (UEL) of software assets
The Group determines the UEL of all assets by estimating the length of time the asset is expected to be in use or generating income. The
Groups policy for software assets was determined as 3 to 5 years.
F-21
During the year ended 31 December 2021, the Group revised its estimate of the useful
economic life of its ERP software from 5 years to 10 years, changing the Groups policy from 3 to 5 years to 3 to 10 years. This was due to the complexity of the programme, the investment involved, and the nature of the technology implemented.
See note 12 for further details.
Provision for slow-moving or defective inventory
The provision for slow-moving inventory is based on the Directors estimation of the future sales of each of the Groups products
over the period from the balance sheet date to the expiry date of the product. Estimated future sales are based on historical actual sales and a growth rate assumption which is derived from the average annual growth over the product life to date.
If actual unit sales growth rates differ from those estimated by management, both the level of provision against existing inventory and
the rates of provision applied to inventory in future periods would need to be revised.
5. Operating segments
Products and services from which reportable segments derive their revenues
The Directors consider that there is only one core business activity and there are no separately identifiable business segments which are
engaged in providing individual products or services or a group of related products and services which are subject to separate risks and returns. The information reported to the Groups Chief Executive Officer, who is considered the chief
operating decision maker, for the purposes of resource allocation and assessment of performance is based wholly on the overall activities of the Group. The Group has therefore determined that it has only one reportable segment, which is sales
of antibodies and related products. The Groups revenue and assets for this one reportable segment can be determined by reference to the Groups income statement and balance sheet.
The Group has no individual product or customer which contributes more than 10% of its revenues.
F-22
Geographical information
Revenues are attributed to regions based primarily on customers location. The Groups revenue from external customers and
information about its non-current segment assets (excluding deferred tax) is set out below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
Non-current assets |
|
|
|
|
|
Year
ended 31 December
2021 |
|
|
Six months
ended 31 December
2020 |
|
|
As at 31 December
2021 |
|
|
As at 31 December
2020 (revised*) |
|
|
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
The Americas |
|
|
|
|
130.4 |
|
|
|
58.6 |
|
|
|
464.3 |
|
|
|
200.2 |
|
EMEA |
|
(i) |
|
|
84.3 |
|
|
|
40.2 |
|
|
|
231.8 |
|
|
|
227.8 |
|
China |
|
|
|
|
58.2 |
|
|
|
27.4 |
|
|
|
8.6 |
|
|
|
6.7 |
|
Japan |
|
|
|
|
18.7 |
|
|
|
9.9 |
|
|
|
0.2 |
|
|
|
0.5 |
|
Rest of Asia Pacific |
|
(i) |
|
|
23.8 |
|
|
|
11.4 |
|
|
|
59.3 |
|
|
|
61.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
315.4 |
|
|
|
147.5 |
|
|
|
764.2 |
|
|
|
496.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
Non-current assets |
|
|
|
|
|
Year
ended 30 June 2020 |
|
|
Year
ended 30 June 2019 |
|
|
As at 30 June
2020 (revised*) |
|
|
As at 30 June
2019 (revised*) |
|
|
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
The Americas |
|
|
|
|
112.4 |
|
|
|
117.5 |
|
|
|
224.8 |
|
|
|
169.9 |
|
EMEA |
|
(i) |
|
|
69.3 |
|
|
|
67.1 |
|
|
|
222.3 |
|
|
|
89.5 |
|
China |
|
|
|
|
39.5 |
|
|
|
39.9 |
|
|
|
7.4 |
|
|
|
3.8 |
|
Japan |
|
|
|
|
18.8 |
|
|
|
16.9 |
|
|
|
0.6 |
|
|
|
0.1 |
|
Rest of Asia Pacific |
|
(i) |
|
|
20.0 |
|
|
|
18.5 |
|
|
|
61.7 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
260.0 |
|
|
|
259.9 |
|
|
|
516.8 |
|
|
|
263.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
(i) |
Revenues for the sub-region of Central Asia have been reclassified from
EMEA to Asia Pacific for the year ended 31 December 2021 and the six months ended 31 December 2020. This is to better align our data reporting to sales performance and geographical location. The value attributable to Central Asia is
£1.6m (six months ended 31 December 2020: £0.6m; year ended 30 June 2020: £1.5m; year ended 30 June 2019: £1.4m). The comparatives presented for 30 June 2020 and 30 June 2019 have not been updated for
this change. |
Revenue by type is shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Catalogue revenue |
|
|
296.4 |
|
|
|
139.0 |
|
|
|
243.1 |
|
|
|
242.8 |
|
Custom products and services |
|
|
5.7 |
|
|
|
2.7 |
|
|
|
6.3 |
|
|
|
5.4 |
|
IVD |
|
|
6.3 |
|
|
|
2.6 |
|
|
|
4.7 |
|
|
|
6.9 |
|
Royalties and licenses |
|
|
7.0 |
|
|
|
3.2 |
|
|
|
5.9 |
|
|
|
4.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Custom products and licensing |
|
|
19.0 |
|
|
|
8.5 |
|
|
|
16.9 |
|
|
|
17.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total reported revenue |
|
|
315.4 |
|
|
|
147.5 |
|
|
|
260.0 |
|
|
|
259.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Because all custom products and services projects within a contract had an original expected duration of one
year or less, the Group has taken advantage of the exemption not to disclose outstanding amounts in respect of uncompleted contracts.
The
information reported to the Groups Chief Executive Officer, who as described above is considered the chief operating decision maker, also includes adjusted operating profit which comprises operating profit before exceptional items, share-based
payments and amortization of acquisition intangibles.
F-23
The following table presents the reconciliation of this measure to profit for the year /
period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Profit for the year / period |
|
|
|
|
|
|
4.4 |
|
|
|
12.8 |
|
|
|
12.5 |
|
|
|
44.4 |
|
Tax |
|
|
|
|
|
|
0.3 |
|
|
|
2.8 |
|
|
|
(4.2 |
) |
|
|
11.2 |
|
Finance income |
|
|
|
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
(0.7 |
) |
|
|
(0.6 |
) |
Finance costs |
|
|
|
|
|
|
2.7 |
|
|
|
1.9 |
|
|
|
2.8 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
|
|
|
|
7.1 |
|
|
|
17.3 |
|
|
|
10.4 |
|
|
|
55.3 |
|
Exceptional items, share-based payments and amortization of acquisition intangibles |
|
|
7 |
|
|
|
53.3 |
|
|
|
17.8 |
|
|
|
43.6 |
|
|
|
34.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating profit for the year / period |
|
|
|
|
|
|
60.4 |
|
|
|
35.1 |
|
|
|
54.0 |
|
|
|
90.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
6. Operating profit
Operating profit for the year / period is stated after charging / (crediting):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Staff costs |
|
|
126.2 |
|
|
|
59.0 |
|
|
|
90.4 |
|
|
|
72.8 |
|
Cost of inventories recognized as an expense |
|
|
63.5 |
|
|
|
30.7 |
|
|
|
56.2 |
|
|
|
59.3 |
|
Write down of inventories recognized as an expense |
|
|
3.8 |
|
|
|
1.6 |
|
|
|
2.8 |
|
|
|
1.4 |
|
R&D expenditure (excluding UK R&D tax credits) |
|
|
7.9 |
|
|
|
5.3 |
|
|
|
24.9 |
|
|
|
16.9 |
|
UK R&D tax credits |
|
|
(2.5 |
) |
|
|
(0.7 |
) |
|
|
(1.5 |
) |
|
|
(1.9 |
) |
Depreciation of property, plant and equipment |
|
|
11.0 |
|
|
|
4.3 |
|
|
|
7.3 |
|
|
|
4.8 |
|
Amortization of intangible assets |
|
|
20.9 |
|
|
|
7.9 |
|
|
|
15.7 |
|
|
|
10.5 |
|
Depreciation of
right-of-use assets |
|
|
9.1 |
|
|
|
3.8 |
|
|
|
6.7 |
|
|
|
|
|
Movements arising on financial instruments at fair value through profit or loss |
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
0.4 |
|
Other net foreign exchange differences (including cash flow hedge movements reclassified from
other comprehensive income) |
|
|
(0.8 |
) |
|
|
1.6 |
|
|
|
(0.6 |
) |
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
F-24
Auditors remuneration comprised the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £000 |
|
|
Six months ended 31 December 2020 £000 |
|
|
Year ended 30 June 2020 £000 |
|
|
Year ended 30 June 2019 £000 |
|
Audit services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group and parent company |
|
|
646 |
|
|
|
426 |
|
|
|
279 |
|
|
|
178 |
|
Subsidiary companies pursuant to legislation |
|
|
12 |
|
|
|
|
|
|
|
8 |
|
|
|
8 |
|
Assurance services in respect of controls work for US compliance |
|
|
|
|
|
|
|
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total audit fees |
|
|
658 |
|
|
|
426 |
|
|
|
487 |
|
|
|
186 |
|
Audit related assurance services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interim review |
|
|
87 |
|
|
|
63 |
|
|
|
22 |
|
|
|
22 |
|
Attestation under s404 of Sarbanes-Oxley Act 2002 and audit of 20-F filing |
|
|
535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Services in respect of the Groups US listing |
|
|
653 |
|
|
|
|
|
|
|
76 |
|
|
|
|
|
Other |
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assurance-related fees |
|
|
657 |
|
|
|
716 |
|
|
|
98 |
|
|
|
22 |
|
Other services |
|
|
6 |
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total auditor remuneration |
|
|
1,321 |
|
|
|
1,142 |
|
|
|
586 |
|
|
|
209 |
|
Fees in respect of controls work for US compliance relate to additional controls work required to comply with the US Public
Company Accounting Oversight Board (PCAOB).
Audit related assurance services in respect of the Groups secondary listing in the US, which was
completed in October 2020, relate to work on documents required for the US Securities and Exchange Commission (SEC). This includes the Attestation of the Groups internal control framework under s404 of the Sarbanes-Oxley Act 2002 and other
related services.
7. Exceptional items, share-based payments and amortization of acquisition intangibles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Included within cost of sales |
|
|
|
|
(3.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affecting gross profit |
|
|
|
|
(3.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Included within selling, general and administrative expenses |
|
|
|
|
(39.1 |
) |
|
|
(12.7 |
) |
|
|
(20.0 |
) |
|
|
(29.6 |
) |
Included within research and development costs |
|
|
|
|
(11.1 |
) |
|
|
(5.1 |
) |
|
|
(23.6 |
) |
|
|
(5.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affecting operating profit and profit before tax |
|
|
|
|
(53.3 |
) |
|
|
(17.8 |
) |
|
|
(43.6 |
) |
|
|
(34.9 |
) |
Analyzed as: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of fair value adjustments |
|
(i) |
|
|
(3.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of intangible assets |
|
(ii) |
|
|
(1.1 |
) |
|
|
|
|
|
|
(14.9 |
) |
|
|
(12.8 |
) |
System and process improvement costs |
|
(iii) |
|
|
(7.0 |
) |
|
|
(2.5 |
) |
|
|
(4.6 |
) |
|
|
(5.4 |
) |
Acquisition costs |
|
(iv) |
|
|
(8.3 |
) |
|
|
|
|
|
|
(4.1 |
) |
|
|
|
|
Integration and reorganization costs |
|
(v) |
|
|
(4.7 |
) |
|
|
(1.9 |
) |
|
|
(2.1 |
) |
|
|
(3.7 |
) |
Amortization of acquisition intangibles |
|
(vi) |
|
|
(9.1 |
) |
|
|
(4.4 |
) |
|
|
(8.6 |
) |
|
|
(6.5 |
) |
Share-based payments |
|
(vii) |
|
|
(20.0 |
) |
|
|
(9.0 |
) |
|
|
(9.3 |
) |
|
|
(6.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affecting operating profit and profit before tax |
|
|
|
|
(53.3 |
) |
|
|
(17.8 |
) |
|
|
(43.6 |
) |
|
|
(34.9 |
) |
Tax effect of adjusting items |
|
|
|
|
10.5 |
|
|
|
3.3 |
|
|
|
9.0 |
|
|
|
6.7 |
|
Credit arising from patent box claims |
|
(viii) |
|
|
|
|
|
|
|
|
|
|
4.6 |
|
|
|
|
|
Net tax effect of new US tax legislation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affecting tax |
|
|
|
|
10.5 |
|
|
|
3.3 |
|
|
|
13.6 |
|
|
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
(42.8 |
) |
|
|
(14.5 |
) |
|
|
(30.0 |
) |
|
|
(28.4 |
) |
F-25
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
(i) Comprises amortization of fair value adjustments relating to the acquisition of BioVision as detailed in
note 29. Following the acquisition, the Group recognized a fair value uplift of £6.0m to inventory carried on the Groups balance sheet. This adjustment is being amortized over 4 months from November 2021. Such costs are included
within cost of sales.
(ii) Year ended 31 December 2021: Comprises an impairment of internally developed technology assets relating to AxioMx,
following an assessment of the work performed and costs capitalized to date. Following the review, it was concluded that as a result of changes in the scope and nature of the project to which the costs related, and the corresponding usability of
historical work performed, £1.1m of internally developed technology assets were impaired. The impairment charge is included within research and development expenses. Year ended 30 June 2020: Comprises the full impairment of the
acquisition intangible in respect of AxioMx in Vitro monoclonal antibody production technology and subsequent post acquisition expenditure capitalized. This has arisen following an appraisal of the ability to utilize at scale this technology whereby
although technical feasibility remains valid, the challenges to realize material commercial returns have resulted in the conclusion not to pursue further active development and substantive utilization of this technology. The impairment charge is
included within research and development expenses. Year ended 30 June 2019: The strategic ERP project is a complex, multi-year global business transformation with numerous phases extending across multiple Group functions. Following achievement
of an implementation milestone in April 2019, a review was undertaken of historical expenditure incurred to that point on outstanding modules to assess whether each element remained appropriate to the businesss needs. Following the review, it
was concluded that as a result of changes in the scope and nature of the programme and the corresponding usability of historical work performed, software assets of £12.8m were impaired. The charge was included within selling, general and
administrative expenses.
(iii) Comprises costs of the strategic ERP implementation which do not qualify for capitalization and, for the year ended
31 December 2021, impairment charges of £2.1m, as a result of a software asset developed as part of the ERP project that was no longer required. Such costs are included within selling, general and administrative expenses. Also included in
the year ended 31 December 2021 is £0.6m (six months ended 31 December 2020: £0.7m; year ended 30 June 2020: £0.3m; year ended 30 June 2019: £0.9m) relating to costs associated with the implementation of
the SaaS IFRIC as described in note 1(d).
(iv) Year ended 31 December 2021: Comprises legal and other professional fees associated with the
acquisition of BioVision, Inc. and other aborted acquisitions. Year ended 30 June 2020: Comprises legal and other professional fees associated with the acquisition of Expedeon as well as agreed settlements of Expedeon employee incentive
schemes. Such costs are included within selling, general and administrative expenses.
(v) Year ended 31 December 2021: Integration and
reorganization costs relate to the integration of the acquired BioVision business as described in note 29 (comprising mainly legal and professional fees) of £1.0m and costs in the US and Asia Pacific, relating to the ongoing reorganization of
the Groups property portfolio of £3.0m. Six months ended 31 December 2020 and year ended 30 June 2020: Integration and reorganization costs relate partly to the integration of the acquired Expedeon business as described in note
29 (comprising mainly retention and severance costs as well as employee backfill costs for those involved in the integration and consultancy costs) and reorganization costs in respect of alignment of the Groups operational structure and
geographical footprint to its strategic goals. Year ended 30 June 2019: Related to costs associated with major office fit outs, including the new Group headquarters, including dual running costs and depreciation prior to the building being
occupied. Such costs are included within selling, general and administrative expenses.
(vi) Amortization of £6.8m (six months ended
31 December 2020: £3.2m; year ended 30 June 2020: £6.0m; year ended 30 June 2019: £4.3m) is included within research and development expenses, with the remaining £2.3m (six months ended 31 December 2020:
£1.2m; year ended 30 June 2020: £2.6m; year ended 30 June 2019: £2.2m) included within selling, general and administrative expenses.
(vii) Comprises share-based payment charges of £17.9m and employer tax contributions of £2.1m thereon for all schemes, which have been included as
exceptional items for the year ended 31 December 2021. The six months ended 31 December 2020 and the years ended 30 June 2010 and 2019 have been represented for this change. Charges of £3.1m (six months ended 31 December
2020: £2.0m, year ended 30 June 2020: £2.7m and year ended 30 June 2019; £1.0m) are included in research and development expenses, with the remaining £16.9m (six months ended 31 December 2020: £7.0m, year
ended 30 June 2020: £6.6m and year ended 30 June 2019; £5.5m) included within selling, general and administrative expenses.
F-26
(viii) Comprises a credit for historical periods in respect of the initial recognition of benefit from the
lower rate of tax applied to profits on patented income under HMRCs patent box regime following successful registration of patents during the prior period.
8. Employees
The average monthly number of employees
(including Executive Directors) was:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 Number |
|
|
Six months ended 31 December 2020 Number |
|
|
Year ended 30 June 2020 Number |
|
|
Year ended 30 June 2019 Number |
|
Management, administrative, marketing and distribution |
|
|
1,191 |
|
|
|
930 |
|
|
|
879 |
|
|
|
784 |
|
Laboratory |
|
|
428 |
|
|
|
594 |
|
|
|
575 |
|
|
|
371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,619 |
|
|
|
1,524 |
|
|
|
1,454 |
|
|
|
1,155 |
|
During the year ended 31 December 2021, the Group changed the allocation of certain departmental
headcount to particular cost centres, which had the effect of reducing the average number of laboratory staff and increasing the average number of management, administrative, marketing and distribution staff. This was in order to more accurately
reflect the nature of operations being undertaken by those particular departments. Contractors are not included in the analysis of employee numbers.
Their aggregate remuneration comprised:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Wages and salaries |
|
|
89.4 |
|
|
|
42.6 |
|
|
|
69.5 |
|
|
|
56.0 |
|
Social security costs |
|
|
12.4 |
|
|
|
6.3 |
|
|
|
7.1 |
|
|
|
6.8 |
|
Other pension costs |
|
|
6.5 |
|
|
|
2.8 |
|
|
|
4.5 |
|
|
|
3.5 |
|
Share-based payments charge |
|
|
17.9 |
|
|
|
7.3 |
|
|
|
9.3 |
|
|
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total staff costs |
|
|
126.2 |
|
|
|
59.0 |
|
|
|
90.4 |
|
|
|
72.8 |
|
9. Finance income and costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Interest receivable |
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.7 |
|
|
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.7 |
|
|
|
0.6 |
|
Interest expense on lease liabilities* |
|
|
(1.7 |
) |
|
|
(1.0 |
) |
|
|
(1.5 |
) |
|
|
|
|
Borrowing costs |
|
|
(1.0 |
) |
|
|
(0.9 |
) |
|
|
(1.3 |
) |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs |
|
|
(2.7 |
) |
|
|
(1.9 |
) |
|
|
(2.8 |
) |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net finance (costs) / income |
|
|
(2.4 |
) |
|
|
(1.7 |
) |
|
|
(2.1 |
) |
|
|
0.3 |
|
* |
On 1 July 2019, the Group adopted IFRS 16 Leases using the modified retrospective transition
method and as a result, comparative figures for the year ended 30 June 2019 have not been restated. |
F-27
10. Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Current tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current income tax charge |
|
|
|
|
|
|
11.0 |
|
|
|
4.1 |
|
|
|
4.8 |
|
|
|
9.7 |
|
Adjustment in respect of prior years |
|
|
|
|
|
|
(2.4 |
) |
|
|
|
|
|
|
(0.9 |
) |
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.6 |
|
|
|
4.1 |
|
|
|
3.9 |
|
|
|
9.9 |
|
Deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Origination and reversal of temporary differences |
|
|
|
|
|
|
(11.6 |
) |
|
|
(1.3 |
) |
|
|
(9.2 |
) |
|
|
0.4 |
|
Adjustment in respect of prior years |
|
|
|
|
|
|
1.9 |
|
|
|
|
|
|
|
0.9 |
|
|
|
1.1 |
|
Effect of tax rate change |
|
|
|
|
|
|
1.4 |
|
|
|
|
|
|
|
0.2 |
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
(8.3 |
) |
|
|
(1.3 |
) |
|
|
(8.1 |
) |
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax charge / (credit) |
|
|
|
|
|
|
0.3 |
|
|
|
2.8 |
|
|
|
(4.2 |
) |
|
|
11.2 |
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
The Group reported a net tax charge of £0.3m (six months ended 31 December 2020:
£2.8m; year ended 30 June 2020: credit of £4.2m; year ended 30 June 2019: £11.2m). The net tax charge is reduced due to the credit from the patent box benefit in the UK, where a lower rate of tax is applied to
profits on patented income.
The UK Corporation Tax rate for the year was 19.0% (six months ended 31 December 2020: 19.0%; year ended
30 June 2020: 19.0%; year ended 30 June 2019: 19.0%). Taxation for other jurisdictions is calculated at the rates prevailing in the respective jurisdictions.
The Finance Act 2021 increased the UK Corporation Tax rate to 25% with effect from 1 April 2023. This 25% rate has been applied in the
deferred tax valuations based on the expected timing of when such assets and liabilities will be recovered.
The charge for the year /
period can be reconciled to the profit per the income statement as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Profit before tax |
|
|
4.7 |
|
|
|
15.6 |
|
|
|
8.3 |
|
|
|
55.6 |
|
|
|
|
|
|
Tax at the UK corporation tax rate of 19.0% (December 2020: 19.0%; June 2020: 19.0%; June 2019:
19.0%) |
|
|
0.9 |
|
|
|
3.0 |
|
|
|
1.6 |
|
|
|
10.6 |
|
Adjustment in respect of overseas tax rates |
|
|
2.0 |
|
|
|
0.2 |
|
|
|
(1.3 |
) |
|
|
1.4 |
|
Adjustments in respect of prior years |
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
1.3 |
|
Effect of patent box benefit |
|
|
(4.2 |
) |
|
|
0.9 |
|
|
|
(6.0 |
) |
|
|
|
|
Tax effect of non-deductible expenses and non-taxable income |
|
|
0.9 |
|
|
|
(1.5 |
) |
|
|
1.3 |
|
|
|
(1.0 |
) |
Relief in relation to overseas entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.3 |
) |
Overseas R&D tax credit uplift |
|
|
(0.7 |
) |
|
|
0.3 |
|
|
|
(0.5 |
) |
|
|
(0.6 |
) |
Overseas withholding tax |
|
|
0.5 |
|
|
|
(0.1 |
) |
|
|
0.5 |
|
|
|
|
|
Effect of tax rate change on deferred tax balances |
|
|
1.4 |
|
|
|
|
|
|
|
0.2 |
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax charge / (credit) for the year / period |
|
|
0.3 |
|
|
|
2.8 |
|
|
|
(4.2 |
) |
|
|
11.2 |
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
F-28
11. Earnings per share
The calculations of earnings per ordinary share (EPS) are based on profit after tax and the weighted number of shares in issue during the year
/ period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised* £m |
|
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year / period |
|
|
4.4 |
|
|
|
12.8 |
|
|
|
12.5 |
|
|
|
44.4 |
|
|
|
|
|
|
|
|
Million |
|
|
Million |
|
|
Million |
|
|
Million |
|
Number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares in issue |
|
|
227.1 |
|
|
|
220.0 |
|
|
|
208.0 |
|
|
|
205.4 |
|
Less ordinary shares held by Equiniti Share Plan Trustees Limited |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares for the purposes of basic EPS |
|
|
226.7 |
|
|
|
219.6 |
|
|
|
207.6 |
|
|
|
204.9 |
|
Effect of potentially dilutive ordinary sharesshare options and awards |
|
|
2.2 |
|
|
|
2.4 |
|
|
|
2.0 |
|
|
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares for the purposes of diluted EPS |
|
|
228.9 |
|
|
|
222.0 |
|
|
|
209.6 |
|
|
|
206.7 |
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
Basic EPS is calculated by dividing the profit after tax by the weighted average number of
shares outstanding during the year / period. Diluted EPS is calculated on the same basis as basic EPS but with a further adjustment to the weighted average number of shares outstanding to assume conversion of all potentially dilutive ordinary
shares. Such potentially dilutive ordinary shares comprise share options and awards granted to employees where the exercise price is less than the average market price of the Companys ordinary shares during the year / period and any unvested
shares which have met, or are expected to meet, the performance conditions at the end of the year / period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 (revised*) |
|
|
Year ended 30 June 2020 (revised*) |
|
|
Year ended 30 June 2019 (revised*) |
|
Basic EPS |
|
|
1.9p |
|
|
|
5.8p |
|
|
|
6.0p |
|
|
|
21.7p |
|
Diluted EPS |
|
|
1.9p |
|
|
|
5.8p |
|
|
|
6.0p |
|
|
|
21.5p |
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
12. Goodwill
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
31 December 2021 £m |
|
|
31 December 2020 £m |
|
|
30 June 2020 £m |
|
|
30 June 2019 £m |
|
Cost and carrying amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of the year / period |
|
|
|
|
|
|
184.3 |
|
|
|
195.0 |
|
|
|
120.9 |
|
|
|
114.2 |
|
Additions |
|
|
29 |
|
|
|
177.0 |
|
|
|
0.6 |
|
|
|
68.3 |
|
|
|
2.8 |
|
Exchange differences |
|
|
|
|
|
|
3.5 |
|
|
|
(11.3 |
) |
|
|
5.8 |
|
|
|
3.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At end of the year / period |
|
|
|
|
|
|
364.8 |
|
|
|
184.3 |
|
|
|
195.0 |
|
|
|
120.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocated to BioVision CGU |
|
|
|
|
|
|
181.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocated to Group CGU |
|
|
|
|
|
|
183.8 |
|
|
|
184.3 |
|
|
|
195.0 |
|
|
|
120.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At end of the year / period |
|
|
|
|
|
|
364.8 |
|
|
|
184.3 |
|
|
|
195.0 |
|
|
|
120.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-29
Goodwill is converted at the exchange rate on the date of acquisition and retranslated at
the balance sheet date.
Goodwill acquired in a business combination is allocated at acquisition to the Cash Generating Unit (CGU) which
is expected to benefit from that business combination. Following the acquisition of BioVision (as described in note 29), the acquired business had not been fully integrated into the Groups operations as at 31 December 2021. As such,
BioVision is considered a separate CGU, and goodwill arising from the acquisition has been allocated to this CGU. The Directors consider the remainder of the Group to be one CGU, as previous acquisitions have been fully integrated into the
Groups operations and product portfolio.
Goodwill is subject to an annual impairment review or more frequently if there are any
indications that goodwill might be impaired. The reviews are carried out using the following criteria:
|
|
|
The recoverable amount of the CGU is determined from value in use (VIU) calculations; |
|
|
|
The VIU is calculated by applying discounted cash flow modelling to managements own projections covering a
five year period; and |
|
|
|
Cash flows beyond the five year period are extrapolated using a long-term growth rate equivalent to the expected
inflationary increases of the economies in which the Group predominantly trades. |
The key assumptions considered most
sensitive for the VIU calculations are:
|
|
|
The Directors five year projections; and |
|
|
|
The pre-tax adjusted discount rate. |
The Directors have projected cash flows based on strategic financial forecasts over a period of five years and take account of relative
performance of competitors, knowledge of the current market, together with the Directors views on the future achievable growth in market share and the impact of growth initiatives.
Growth rates of 2.5% and 2.2% have been used in the extrapolation of cash flows beyond the five year period for the BioVision and Group CGU
respectively, and have been based on third party long-term growth rate forecasts which are based on GDP growth rates.
Pre-tax discount rates of 12.0% and 7.2% have been applied to the BioVision and Group CGUs respectively, estimated using pre-tax rates that reflect current market assessments
of the time value of money and the risks specific to the CGU.
Based on the results of this analysis, management is satisfied that the
recoverable amount of goodwill exceeds its carrying amount for both CGUs.
Management has performed a sensitivity analysis on each of the
key base case assumptions mentioned above. Due to the significant headroom which exists between the recoverable amount and the carrying value, the Directors have concluded that there are no reasonable possible changes in any of these key assumptions
which would cause the goodwill to exceed its VIU.
13. Intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition intangibles |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships and distribution rights £m |
|
|
Patents, technology and know- how £m |
|
|
Licence fees £m |
|
|
Trade names £m |
|
|
Sub-total £m |
|
|
Software (revised*) £m |
|
|
Internally developed technology £m |
|
|
Patents and licenses £m |
|
|
Total £m |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2018 (as previously reported) |
|
|
7.3 |
|
|
|
65.6 |
|
|
|
15.5 |
|
|
|
2.5 |
|
|
|
90.9 |
|
|
|
45.3 |
|
|
|
19.7 |
|
|
|
|
|
|
|
155.9 |
|
Revision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.3 |
) |
|
|
|
|
|
|
|
|
|
|
(1.3 |
) |
At 1 July 2018 (revised*) |
|
|
7.3 |
|
|
|
65.6 |
|
|
|
15.5 |
|
|
|
2.5 |
|
|
|
90.9 |
|
|
|
44.0 |
|
|
|
19.7 |
|
|
|
|
|
|
|
154.6 |
|
Additions |
|
|
|
|
|
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
0.6 |
|
|
|
12.5 |
|
|
|
8.0 |
|
|
|
|
|
|
|
21.1 |
|
Disposals |
|
|
(0.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.6 |
) |
|
|
(6.9 |
) |
|
|
|
|
|
|
|
|
|
|
(7.5 |
) |
Exchange differences |
|
|
0.2 |
|
|
|
2.3 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
2.8 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
3.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 (revised*) |
|
|
6.9 |
|
|
|
68.5 |
|
|
|
15.7 |
|
|
|
2.6 |
|
|
|
93.7 |
|
|
|
49.6 |
|
|
|
27.9 |
|
|
|
|
|
|
|
171.2 |
|
F-30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition intangibles |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships and distribution rights £m |
|
|
Patents, technology and know- how £m |
|
|
Licence fees £m |
|
|
Trade names £m |
|
|
Sub-total £m |
|
|
Software (revised*) £m |
|
|
Internally developed technology £m |
|
|
Patents and licenses £m |
|
|
Total £m |
|
Additions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.8 |
|
|
|
9.0 |
|
|
|
|
|
|
|
23.8 |
|
Acquisition |
|
|
1.8 |
|
|
|
45.8 |
|
|
|
0.4 |
|
|
|
1.1 |
|
|
|
49.1 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
49.2 |
|
Exchange differences |
|
|
0.2 |
|
|
|
3.5 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
4.0 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 (revised*) |
|
|
8.9 |
|
|
|
117.8 |
|
|
|
16.3 |
|
|
|
3.8 |
|
|
|
146.8 |
|
|
|
64.5 |
|
|
|
37.1 |
|
|
|
|
|
|
|
248.4 |
|
Additions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.1 |
|
|
|
4.5 |
|
|
|
0.7 |
|
|
|
12.3 |
|
Exchange differences |
|
|
(0.5 |
) |
|
|
(6.6 |
) |
|
|
(0.6 |
) |
|
|
(0.3 |
) |
|
|
(8.0 |
) |
|
|
(0.2 |
) |
|
|
(0.5 |
) |
|
|
|
|
|
|
(8.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 (revised*) |
|
|
8.4 |
|
|
|
111.2 |
|
|
|
15.7 |
|
|
|
3.5 |
|
|
|
138.8 |
|
|
|
71.4 |
|
|
|
41.1 |
|
|
|
0.7 |
|
|
|
252.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.4 |
|
|
|
7.5 |
|
|
|
0.9 |
|
|
|
25.8 |
|
Acquisition |
|
|
3.7 |
|
|
|
77.5 |
|
|
|
|
|
|
|
|
|
|
|
81.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81.2 |
|
Exchange differences |
|
|
0.1 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.8 |
|
|
|
|
|
|
|
0.1 |
|
|
|
|
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
12.2 |
|
|
|
189.2 |
|
|
|
15.8 |
|
|
|
3.6 |
|
|
|
220.8 |
|
|
|
88.8 |
|
|
|
48.7 |
|
|
|
1.6 |
|
|
|
359.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2018 (as previously reported and revised*) |
|
|
4.8 |
|
|
|
17.9 |
|
|
|
4.7 |
|
|
|
1.9 |
|
|
|
29.3 |
|
|
|
13.0 |
|
|
|
7.3 |
|
|
|
|
|
|
|
49.6 |
|
Charge for the year |
|
|
0.8 |
|
|
|
4.2 |
|
|
|
1.2 |
|
|
|
0.3 |
|
|
|
6.5 |
|
|
|
1.8 |
|
|
|
2.2 |
|
|
|
|
|
|
|
10.5 |
|
Impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.8 |
|
|
|
|
|
|
|
|
|
|
|
12.8 |
|
Disposals |
|
|
(0.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.6 |
) |
|
|
(6.9 |
) |
|
|
|
|
|
|
|
|
|
|
(7.5 |
) |
Exchange differences |
|
|
0.1 |
|
|
|
0.8 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
1.1 |
|
|
|
|
|
|
|
0.1 |
|
|
|
|
|
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 (revised*) |
|
|
5.1 |
|
|
|
22.9 |
|
|
|
6.0 |
|
|
|
2.3 |
|
|
|
36.3 |
|
|
|
20.7 |
|
|
|
9.6 |
|
|
|
|
|
|
|
66.6 |
|
Charge for the year |
|
|
0.8 |
|
|
|
6.3 |
|
|
|
1.2 |
|
|
|
0.3 |
|
|
|
8.6 |
|
|
|
4.0 |
|
|
|
3.1 |
|
|
|
|
|
|
|
15.7 |
|
Impairment |
|
|
|
|
|
|
14.7 |
|
|
|
|
|
|
|
|
|
|
|
14.7 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
14.9 |
|
Exchange differences |
|
|
0.1 |
|
|
|
0.8 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 (revised*) |
|
|
6.0 |
|
|
|
44.7 |
|
|
|
7.3 |
|
|
|
2.7 |
|
|
|
60.7 |
|
|
|
24.7 |
|
|
|
12.9 |
|
|
|
|
|
|
|
98.3 |
|
Charge for the period |
|
|
0.4 |
|
|
|
3.1 |
|
|
|
0.9 |
|
|
|
|
|
|
|
4.4 |
|
|
|
2.0 |
|
|
|
1.5 |
|
|
|
|
|
|
|
7.9 |
|
Exchange differences |
|
|
(0.3 |
) |
|
|
(4.1 |
) |
|
|
(0.5 |
) |
|
|
(0.3 |
) |
|
|
(5.2 |
) |
|
|
(0.2 |
) |
|
|
(0.6 |
) |
|
|
|
|
|
|
(6.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 (revised*) |
|
|
6.1 |
|
|
|
43.7 |
|
|
|
7.7 |
|
|
|
2.4 |
|
|
|
59.9 |
|
|
|
26.5 |
|
|
|
13.8 |
|
|
|
|
|
|
|
100.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge for the year |
|
|
1.0 |
|
|
|
6.9 |
|
|
|
1.1 |
|
|
|
0.1 |
|
|
|
9.1 |
|
|
|
8.9 |
|
|
|
2.4 |
|
|
|
0.5 |
|
|
|
20.9 |
|
Impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1 |
|
|
|
1.7 |
|
|
|
|
|
|
|
3.8 |
|
Exchange differences |
|
|
(0.1 |
) |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.1 |
|
|
|
0.3 |
|
|
|
|
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
7.0 |
|
|
|
50.9 |
|
|
|
8.9 |
|
|
|
2.6 |
|
|
|
69.4 |
|
|
|
37.6 |
|
|
|
18.2 |
|
|
|
0.5 |
|
|
|
125.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
1.8 |
|
|
|
45.6 |
|
|
|
9.7 |
|
|
|
0.3 |
|
|
|
57.4 |
|
|
|
28.9 |
|
|
|
18.3 |
|
|
|
|
|
|
|
104.6 |
|
At 30 June 2020 |
|
|
2.9 |
|
|
|
73.1 |
|
|
|
9.0 |
|
|
|
1.1 |
|
|
|
86.1 |
|
|
|
39.8 |
|
|
|
24.2 |
|
|
|
|
|
|
|
150.1 |
|
At 31 December 2020 |
|
|
2.3 |
|
|
|
67.5 |
|
|
|
8.0 |
|
|
|
1.1 |
|
|
|
78.9 |
|
|
|
44.9 |
|
|
|
27.3 |
|
|
|
0.7 |
|
|
|
151.8 |
|
At 31 December 2021 |
|
|
5.2 |
|
|
|
138.3 |
|
|
|
6.9 |
|
|
|
1.0 |
|
|
|
151.4 |
|
|
|
51.2 |
|
|
|
30.5 |
|
|
|
1.1 |
|
|
|
234.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in carrying amountAssets under construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.7 |
|
|
|
3.9 |
|
|
|
|
|
|
|
18.6 |
|
At 30 June 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.7 |
|
|
|
7.2 |
|
|
|
|
|
|
|
35.9 |
|
At 31 December 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.5 |
|
|
|
9.2 |
|
|
|
|
|
|
|
45.7 |
|
At 31 December 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.6 |
|
|
|
4.3 |
|
|
|
1.1 |
|
|
|
24.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-31
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
Amortization of £8.5m (six months ended 31 December 2020: £4.6m; year ended
30 June 2020: £8.2m; year ended 30 June 2019: £6.2m) is included within Research and development expenses and £12.4m (six months ended 31 December 2020: £3.3m; year ended 30 June 2020: £7.5m; year
ended 30 June 2019: £4.3m) is included within selling, general and administrative expenses.
During the year ended
31 December 2021, the Group revised its estimate of the useful economic life of its software intangible assets from 3 to 5 years to 3 to 10 years. This was based on an assessment of the enhanced functionality available to the Group from its ERP
software following implementation of certain key modules in the year. This change in estimate has been accounted for prospectively in line with IAS 8, Accounting Policies, changes in accounting estimates and errors and has led to a
reduction in the monthly impairment charge of £0.5m and is expected to lead to an average annual reduction of £3.9m in the amortization charge for the years 2022 to 2026.
During the year ended 31 December 2021, an impairment was made of internally developed technology assets relating to the AxioMx business unit,
following an assessment of the work performed and costs capitalized to date. Following the review, it was concluded that as a result of changes in the scope and nature of the project to which the costs related, and the corresponding usability of
historical work performed, £1.1m of internally developed technology assets were impaired. The impairment charge is included within research and development expenses and is included in exceptional items.
A further £0.6m impairment charge on internally developed technology was recorded in the year, relating to certain technology assets.
The impairment charge is included within selling, general and administrative expenses.
A £2.1m impairment charge was also
recognized in respect of capitalized software development that will no longer be used in the Groups ERP implementation project. The impairment charge is included within selling, general and administrative expenses and is included in
exceptional items.
During the year ended 31 December 2021, the assets relating to Firefly BioWorks multiplex and assay technology were
tested for impairment. Given the nascent state of the technology, management used the fair value less costs to sell method of assessing the recoverable amount of the intangible assets. The fair value was estimated by utilizing market-based data from
comparable companies and recent transactions in the industry. The result was a fair value that significantly exceeded the carrying value of the asset and the Directors have concluded that there are no reasonable possible scenarios that would cause
an impairment to be required.
During the six months ended 31 December 2020, a review was undertaken of the performance of historical
acquisitions. In respect of Applied Stem Cell, it was determined that the additional knowledge gained of the marketplace in which Applied Stem Cell operates caused the initial valuation of the acquisition intangibles to be revisited as permitted by
IFRS 3 Business Combinations within the first 12 months of ownership. This has resulted in a £2.2m reduction in the initial valuation of acquisition intangibles from that originally presented in the consolidated financial
statements for the fiscal year ended 30 June 2020 with a corresponding increase in goodwill. In accordance with the requirements of IFRS 3 Business Combinations, this adjustment has been recorded within the fiscal year ended
30 June 2020.
During the year ended 30 June 2020, a full impairment was made of the acquisition intangible in respect of AxioMx
in Vitro monoclonal antibody production technology and subsequent post acquisition expenditure. This has arisen following an appraisal of the ability to utilize at scale this technology whereby although technical feasibility remains valid, the
challenges to realize material commercial returns have resulted in the conclusion not to pursue further active development and substantive utilization of this technology. This expense was included within Research and development expenses.
During the year ended 30 June 2019, following achievement of a milestone in April 2019, the ERP implementation project, a review was
undertaken of historical expenditure incurred to that date on outstanding modules included within software. It was concluded that as a result of changes in the scope and nature of the programme, assets of £12.8m were impaired. This expense was
included within selling, general and administrative expenses. Further information is shown in note 7.
Capital commitments at
31 December 2021 amounted to £5.4m (31 December 2020: £2.0m; 30 June 2020: £4.1m; 30 June 2019: £nil).
F-32
Individually material intangible assets
The Groups ERP system is considered to be an individually material intangible asset. As at 31 December 2021, £31.9m is
included within software which is being amortized over a ten year period with a remaining amortization period of 7.4 years with the remainder shown as software assets under construction.
Patents, technology and know-how and Licence fees includes amounts which are considered individually
material to the financial statements and are set out as follows:
|
|
|
|
|
|
|
|
|
|
|
Carrying amount £m |
|
|
Remaining amortization Years |
|
Expedeon CaptSure technology |
|
|
22.4 |
|
|
|
14 |
|
Expedeon antibody labelling and conjugation technology |
|
|
15.8 |
|
|
|
14 |
|
Epitomics RabMAb® technology |
|
|
8.9 |
|
|
|
5 |
|
Firefly BioWorks Multiplex and assay technology |
|
|
11.3 |
|
|
|
8 |
|
Roche licence agreement |
|
|
6.4 |
|
|
|
7 |
|
BioVision Metabolism Assays & Proteins |
|
|
77.5 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
F-33
14. Property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Laboratory equipment £m |
|
|
Office fixtures, fittings and other equipment £m |
|
|
Cell line assets £m |
|
|
Leasehold improvements £m |
|
|
Total £m |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2018 |
|
|
16.0 |
|
|
|
13.5 |
|
|
|
|
|
|
|
15.2 |
|
|
|
44.7 |
|
Additions |
|
|
7.2 |
|
|
|
4.7 |
|
|
|
|
|
|
|
4.9 |
|
|
|
16.8 |
|
Disposals |
|
|
(0.4 |
) |
|
|
(3.3 |
) |
|
|
|
|
|
|
|
|
|
|
(3.7 |
) |
Exchange differences |
|
|
0.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As 30 June 2019 |
|
|
23.0 |
|
|
|
15.1 |
|
|
|
|
|
|
|
20.1 |
|
|
|
58.2 |
|
Additions |
|
|
7.0 |
|
|
|
1.3 |
|
|
|
4.2 |
|
|
|
|
|
|
|
12.5 |
|
Acquisitions |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
|
|
|
|
0.2 |
|
|
|
0.6 |
|
Reclassification |
|
|
(1.4 |
) |
|
|
|
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
Disposals |
|
|
|
|
|
|
(1.4 |
) |
|
|
|
|
|
|
|
|
|
|
(1.4 |
) |
Exchange differences |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
29.3 |
|
|
|
15.5 |
|
|
|
5.6 |
|
|
|
20.3 |
|
|
|
70.7 |
|
Additions |
|
|
2.0 |
|
|
|
0.5 |
|
|
|
0.6 |
|
|
|
7.9 |
|
|
|
11.0 |
|
Disposals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Exchange differences |
|
|
(1.5 |
) |
|
|
(1.0 |
) |
|
|
|
|
|
|
(0.3 |
) |
|
|
(2.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
|
29.8 |
|
|
|
15.0 |
|
|
|
6.2 |
|
|
|
27.7 |
|
|
|
78.7 |
|
Additions |
|
|
5.9 |
|
|
|
5.3 |
|
|
|
2.3 |
|
|
|
21.0 |
|
|
|
34.5 |
|
Acquisitions |
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
Disposals |
|
|
(1.1 |
) |
|
|
(2.0 |
) |
|
|
|
|
|
|
|
|
|
|
(3.1 |
) |
Exchange differences |
|
|
0.7 |
|
|
|
0.2 |
|
|
|
|
|
|
|
0.5 |
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
36.1 |
|
|
|
18.5 |
|
|
|
8.5 |
|
|
|
49.2 |
|
|
|
112.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2018 |
|
|
10.4 |
|
|
|
9.2 |
|
|
|
|
|
|
|
|
|
|
|
19.6 |
|
Charge for the year |
|
|
2.4 |
|
|
|
2.0 |
|
|
|
|
|
|
|
0.4 |
|
|
|
4.8 |
|
Disposals |
|
|
(0.4 |
) |
|
|
(3.3 |
) |
|
|
|
|
|
|
|
|
|
|
(3.7 |
) |
Exchange differences |
|
|
0.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
12.6 |
|
|
|
8.1 |
|
|
|
|
|
|
|
0.4 |
|
|
|
21.1 |
|
Charge for the year |
|
|
3.4 |
|
|
|
2.6 |
|
|
|
0.3 |
|
|
|
1.0 |
|
|
|
7.3 |
|
Disposals |
|
|
|
|
|
|
(1.4 |
) |
|
|
|
|
|
|
|
|
|
|
(1.4 |
) |
Exchange differences |
|
|
0.1 |
|
|
|
0.2 |
|
|
|
|
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
16.1 |
|
|
|
9.5 |
|
|
|
0.3 |
|
|
|
1.5 |
|
|
|
27.4 |
|
Charge for the period |
|
|
2.0 |
|
|
|
1.3 |
|
|
|
0.3 |
|
|
|
0.7 |
|
|
|
4.3 |
|
Exchange differences |
|
|
(0.8 |
) |
|
|
(0.7 |
) |
|
|
|
|
|
|
|
|
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
|
17.3 |
|
|
|
10.1 |
|
|
|
0.6 |
|
|
|
2.2 |
|
|
|
30.2 |
|
Charge for the year |
|
|
4.3 |
|
|
|
2.8 |
|
|
|
0.6 |
|
|
|
3.3 |
|
|
|
11.0 |
|
Disposals in the year |
|
|
(1.1 |
) |
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
(2.6 |
) |
Exchange differences |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
|
|
|
|
(0.2 |
) |
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
20.8 |
|
|
|
11.5 |
|
|
|
1.2 |
|
|
|
5.3 |
|
|
|
38.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
10.4 |
|
|
|
7.0 |
|
|
|
|
|
|
|
19.7 |
|
|
|
37.1 |
|
At 30 June 2020 |
|
|
13.2 |
|
|
|
6.0 |
|
|
|
5.3 |
|
|
|
18.8 |
|
|
|
43.3 |
|
At 31 December 2020 |
|
|
12.5 |
|
|
|
4.9 |
|
|
|
5.6 |
|
|
|
25.5 |
|
|
|
48.5 |
|
At 31 December 2021 |
|
|
15.3 |
|
|
|
7.0 |
|
|
|
7.3 |
|
|
|
43.9 |
|
|
|
73.5 |
|
|
|
|
|
|
|
Included in net book valueAssets under construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
|
|
|
|
|
|
|
|
1.2 |
|
|
|
|
|
|
|
1.2 |
|
At 31 December 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9 |
|
|
|
2.9 |
|
At 31 December 2021 |
|
|
|
|
|
|
|
|
|
|
2.3 |
|
|
|
0.9 |
|
|
|
3.2 |
|
F-34
Capital commitments at 31 December 2021 amounted to £4.0m (31 December 2020:
£6.9m; 30 June 2020: £1.8m; 30 June 2019: £nil).
15. Leases
Right-of-use assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and Buildings £m |
|
|
Other £m |
|
|
Total £m |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
IFRS 16 transition adjustment |
|
|
70.6 |
|
|
|
0.2 |
|
|
|
70.8 |
|
Additions |
|
|
58.7 |
|
|
|
|
|
|
|
58.7 |
|
Disposals and other adjustments |
|
|
(2.3 |
) |
|
|
|
|
|
|
(2.3 |
) |
Exchange differences |
|
|
0.9 |
|
|
|
|
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
127.9 |
|
|
|
0.2 |
|
|
|
128.1 |
|
Additions |
|
|
0.5 |
|
|
|
|
|
|
|
0.5 |
|
Leasehold incentives received |
|
|
(2.8 |
) |
|
|
|
|
|
|
(2.8 |
) |
Disposals and other adjustments |
|
|
(0.2 |
) |
|
|
|
|
|
|
(0.2 |
) |
Exchange differences |
|
|
(6.7 |
) |
|
|
|
|
|
|
(6.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
|
118.7 |
|
|
|
0.2 |
|
|
|
118.9 |
|
Additions |
|
|
4.0 |
|
|
|
0.1 |
|
|
|
4.1 |
|
Leasehold incentives received |
|
|
(12.1 |
) |
|
|
|
|
|
|
(12.1 |
) |
Disposals and other adjustments |
|
|
(4.0 |
) |
|
|
|
|
|
|
(4.0 |
) |
Exchange differences |
|
|
0.5 |
|
|
|
|
|
|
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
107.1 |
|
|
|
0.3 |
|
|
|
107.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Charge for the year |
|
|
6.6 |
|
|
|
0.1 |
|
|
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
6.6 |
|
|
|
0.1 |
|
|
|
6.7 |
|
Charge for the period |
|
|
3.8 |
|
|
|
|
|
|
|
3.8 |
|
Exchange differences |
|
|
(0.4 |
) |
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
|
10.0 |
|
|
|
0.1 |
|
|
|
10.1 |
|
Charge for the year |
|
|
9.0 |
|
|
|
0.1 |
|
|
|
9.1 |
|
Exchange differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
19.0 |
|
|
|
0.2 |
|
|
|
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
121.3 |
|
|
|
0.1 |
|
|
|
121.4 |
|
At 31 December 2020 |
|
|
108.7 |
|
|
|
0.1 |
|
|
|
108.8 |
|
At 31 December 2021 |
|
|
88.1 |
|
|
|
0.1 |
|
|
|
88.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease liabilities
Maturity analysis of lease liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 £m |
|
|
31 December 2020 £m |
|
|
30 June 2020 £m |
|
Amounts falling due within |
|
|
|
|
|
|
|
|
|
|
|
|
One year |
|
|
9.2 |
|
|
|
7.1 |
|
|
|
7.3 |
|
Between one and five years |
|
|
33.9 |
|
|
|
33.0 |
|
|
|
26.9 |
|
Later than five years |
|
|
67.4 |
|
|
|
77.0 |
|
|
|
93.6 |
|
The interest expense incurred on lease liabilities included within finance costs was £1.7m (six months ended
31 December 2020: £1.0m; year ended 30 June 2020: £1.5m) and income recognized from subleases was £0.4m (six months ended 31 December 2020: £0.4m; year ended 30 June 2020: £0.8m). The lease expense relating to
short term leases and low value assets (that are not shown in the tables above) was £0.2m (six months ended 31 December 2020: £0.2m; year ended 30 June 2020: £0.3m). Cash outflows in respect of right-of-use assets were
£10.3m (six months ended 31 December 2020: £4.3m; year ended 30 June 2020: £7.7m).
F-35
16. Investments
|
|
|
|
|
|
|
£m |
|
At 1 July 2018 |
|
|
0.9 |
|
Exchange differences |
|
|
(0.1 |
) |
|
|
|
|
|
At 30 June 2019 |
|
|
0.8 |
|
Additions |
|
|
2.2 |
|
Revaluation to fair value |
|
|
4.0 |
|
|
|
|
|
|
At 30 June 2020 |
|
|
7.0 |
|
Revaluation to fair value |
|
|
(3.1 |
) |
Exchange differences |
|
|
(0.5 |
) |
|
|
|
|
|
At 31 December 2020 |
|
|
3.4 |
|
Additions |
|
|
0.1 |
|
Revaluation to fair value |
|
|
(0.1 |
) |
Exchange differences |
|
|
0.1 |
|
|
|
|
|
|
At 31 December 2021 |
|
|
3.5 |
|
Adjustments to fair value in the fiscal year ended 31 December 2021 relate to changes in the fair value of the Groups
investment in Plexbio, Inc. Additions relate primarily to increased investment in Somaserve Limited.
Subsidiary undertakings
|
|
|
|
|
|
|
Name |
|
Registered office |
|
Country of incorporation or registration |
|
Principal activity |
Abcam Australia Pty Limited |
|
Level 16, 414 La Trobe Street, Melbourne, VIC 3000 |
|
Australia |
|
Sales and distribution |
|
|
|
|
Abcam KK |
|
Sumitomo Fudousan, Ningyocho Bldg 2F, 2-2-1 Nihonbashi Horidomecho Chuo-ku Tokyo
103-0012 |
|
Japan |
|
Sales and distribution |
|
|
|
|
Abcam (Hong Kong) Limited |
|
1301 Ruttonjee House, Ruttonjee Centre, 11 Duddell Street, Central Hong Kong SARs |
|
Hong Kong |
|
Sales and distribution |
|
|
|
|
Abcam Taiwan Company Limited |
|
15F, No.2-1, Sec. 3, Minquan E. Road., Zhongshan District, Taipei City, Taiwan |
|
Taiwan |
|
Sales and distribution |
|
|
|
|
Abcam (Netherlands) B.V. |
|
Kingsfordweg 151, 1043GR Amsterdam |
|
Netherlands |
|
Sales and distribution |
|
|
|
|
Abcam US Group Holdings, Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
Holding company |
|
|
|
|
Abcam Singapore Pte. Limited |
|
711 North Buona Vista Drive, #16-08 The Metropolis Tower Two, Singapore 138589 |
|
Singapore |
|
Sales and distribution |
|
|
|
|
AbShare Share Plan Limited |
|
Discovery Drive, Cambridge Biomedical Campus, Cambridge, CB2 0AX |
|
England |
|
Employee services |
|
|
|
|
Ascent Scientific Limited* |
|
C/O BDO LLP, 55 Baker Street, London, W1U 7EU |
|
England |
|
Dormant |
|
|
|
|
Abcam (Hangzhou) Biotechnology Co., Limited |
|
1418 Moganshan Road, Hangzhou Zhejiang, 310011 |
|
China |
|
R&D and manufacturing |
|
|
|
|
Abcam Trading (Shanghai) Co., Limited |
|
Room 5401, Floor 4, Building 5, No. 338 Galileo Road, Pudong New Area, Shanghai |
|
China |
|
Sales and distribution |
|
|
|
|
Abcam Inc. |
|
152 Grove Street, Suite 1100, Waltham, MA 02453 |
|
USA |
|
Sales and distribution |
|
|
|
|
Abcam LLC |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
Holding company |
|
|
|
|
Abcam (US) Limited |
|
Discovery Drive, Cambridge Biomedical Campus, Cambridge CB2 0AX |
|
England |
|
Holding company |
|
|
|
|
AxioMx Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
R&D and manufacturing |
BioVision Inc. |
|
155 S Milpitas Boulevard, Milpitas, CA 95035, USA |
|
USA |
|
R&D and manufacturing |
|
|
|
|
Calico Biolabs Inc. |
|
160 Greentree Drive, Suite 101, Dover, Delaware 19904, Kent County, USA |
|
USA |
|
Dormant |
F-36
|
|
|
|
|
|
|
Name |
|
Registered office |
|
Country of incorporation or registration |
|
Principal activity |
|
|
|
|
Epitomics Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
R&D and manufacturing |
|
|
|
|
Epitomics Holdings, Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
Holding company |
|
|
|
|
Expedeon Holdings Limited |
|
Discovery Drive, Cambridge Biomedical Campus, Cambridge, CB2 0AX |
|
England |
|
Holding company |
|
|
|
|
Expedeon Limited |
|
Discovery Drive, Cambridge Biomedical Campus, Cambridge CB2 0AX |
|
England |
|
R&D and manufacturing |
|
|
|
|
Expedeon Asia Pte Limited |
|
1531A Upper Cross Street, #04-98 Hong Lim Complex, Singapore 051531 |
|
Singapore |
|
R&D and manufacturing |
|
|
|
|
Firefly BioWorks Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
R&D and manufacturing |
|
|
|
|
Innova BioSciences Limited |
|
Discovery Drive, Cambridge Biomedical Campus, Cambridge, CB2 0AX |
|
England |
|
Dormant |
|
|
|
|
Marker Gene Technologies, Inc. |
|
1850 Millrace Drive, Eugene, OR 97403 |
|
USA |
|
R&D and manufacturing |
|
|
|
|
MitoSciences Inc. |
|
Corporation Service Company, 251 Little Falls Drive, Wilmington, New Castle, DE 19808 |
|
USA |
|
R&D and manufacturing |
|
|
|
|
NKY Biotech, US Inc |
|
Corporations USA, LLC, 4034 Willow Grove, Camden, DE 19934 |
|
USA |
|
Holding company |
|
|
|
|
TGR BioSciences Pty Limited |
|
31 Dalgleish Street, Thebarton, SA 5031, Australia |
|
Australia |
|
R&D and manufacturing |
The Groups holdings in subsidiaries are all through ordinary shares and are all 100% owned.
F-37
17. Deferred tax assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accelerated capital allowances £m |
|
|
Cash flow hedges £m |
|
|
Share -based payments £m |
|
|
Acquired intangible assets £m |
|
|
Losses £m |
|
|
Other temporary differences £m |
|
|
Total £m |
|
At 1 July 2018 (as previously reported) |
|
|
(0.8 |
) |
|
|
|
|
|
|
3.6 |
|
|
|
(13.2 |
) |
|
|
1.4 |
|
|
|
3.4 |
|
|
|
(5.6 |
) |
Revision |
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 July 2018 (revised*) |
|
|
(0.6 |
) |
|
|
|
|
|
|
3.6 |
|
|
|
(13.2 |
) |
|
|
1.4 |
|
|
|
3.4 |
|
|
|
(5.4 |
) |
(Charge)/credit to income |
|
|
(3.1 |
) |
|
|
|
|
|
|
0.3 |
|
|
|
1.4 |
|
|
|
(0.3 |
) |
|
|
0.4 |
|
|
|
(1.3 |
) |
Credit to equity |
|
|
|
|
|
|
0.3 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4 |
|
Exchange differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.6 |
) |
|
|
0.2 |
|
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 (revised*) |
|
|
(3.7 |
) |
|
|
0.3 |
|
|
|
4.0 |
|
|
|
(12.4 |
) |
|
|
1.3 |
|
|
|
3.8 |
|
|
|
(6.7 |
) |
(Charge)/credit to income |
|
|
(4.6 |
) |
|
|
|
|
|
|
2.0 |
|
|
|
5.6 |
|
|
|
4.0 |
|
|
|
1.0 |
|
|
|
8.0 |
|
Charge to equity |
|
|
|
|
|
|
(0.1 |
) |
|
|
(1.8 |
) |
|
|
|
|
|
|
|
|
|
|
(1.4 |
) |
|
|
(3.3 |
) |
Reclassification |
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5 |
|
|
|
|
|
Arising on acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12.0 |
) |
|
|
|
|
|
|
|
|
|
|
(12.0 |
) |
Exchange differences |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.7 |
) |
|
|
|
|
|
|
0.1 |
|
|
|
(0.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 (revised*) |
|
|
(8.8 |
) |
|
|
0.2 |
|
|
|
4.2 |
|
|
|
(19.5 |
) |
|
|
5.3 |
|
|
|
4.0 |
|
|
|
(14.6 |
) |
Credit/(charge) to income |
|
|
(0.7 |
) |
|
|
|
|
|
|
1.2 |
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
1.3 |
|
Credit/(charge) to equity |
|
|
|
|
|
|
(0.2 |
) |
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
0.9 |
|
Reclassification |
|
|
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|
0.2 |
|
|
|
(0.3 |
) |
|
|
0.6 |
|
|
|
|
|
Exchange differences |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
0.7 |
|
|
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 (revised*) |
|
|
(9.9 |
) |
|
|
|
|
|
|
5.7 |
|
|
|
(17.8 |
) |
|
|
4.9 |
|
|
|
5.1 |
|
|
|
(12.0 |
) |
(Charge)/credit to income |
|
|
(5.3 |
) |
|
|
|
|
|
|
6.4 |
|
|
|
5.0 |
|
|
|
1.2 |
|
|
|
1.0 |
|
|
|
8.3 |
|
(Charge)/credit to equity |
|
|
|
|
|
|
|
|
|
|
(4.5 |
) |
|
|
|
|
|
|
|
|
|
|
0.9 |
|
|
|
(3.6 |
) |
Arising on acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22.7 |
) |
|
|
|
|
|
|
(1.6 |
) |
|
|
(24.3 |
) |
Reclassification |
|
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
0.1 |
|
|
|
|
|
|
|
(0.6 |
) |
|
|
|
|
Exchange differences |
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
0.2 |
|
|
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
(14.8 |
) |
|
|
|
|
|
|
7.6 |
|
|
|
(35.0 |
) |
|
|
6.1 |
|
|
|
5.0 |
|
|
|
(31.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
Deferred tax assets and liabilities are offset where the Group has a legally enforceable
right to do so and an intention to settle net.
Deferred tax balances are comprised as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December
2021 |
|
|
31 December
2020 (revised*) |
|
|
30 June
2020 (revised*) |
|
|
30 June
2019 (revised*) |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Deferred tax assets to be recovered |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 12 months |
|
|
3.6 |
|
|
|
7.9 |
|
|
|
10.1 |
|
|
|
6.9 |
|
After more than 12 months |
|
|
6.8 |
|
|
|
7.7 |
|
|
|
3.6 |
|
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4 |
|
|
15.6 |
|
|
13.7 |
|
|
9.4 |
|
Deferred tax liabilities to be recovered |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within 12 months |
|
|
4.6 |
|
|
|
(0.1 |
) |
|
|
(3.5 |
) |
|
|
(1.4 |
) |
After more than 12 months |
|
|
(46.1 |
) |
|
|
(27.5 |
) |
|
|
(24.8 |
) |
|
|
(14.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41.5 |
) |
|
|
(27.6 |
) |
|
|
(28.3 |
) |
|
|
(16.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities (net) |
|
|
(31.1 |
) |
|
|
(12.0 |
) |
|
|
(14.6 |
) |
|
|
(6.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax is calculated using tax rates that are expected to apply in the period when the liability or asset is expected to
be realized based on rates enacted or substantively enacted by the reporting date.
F-38
18. Inventories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December
2021 |
|
|
31 December
2020 |
|
|
30 June
2020 |
|
|
30 June
2019 |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Raw materials |
|
|
10.0 |
|
|
|
8.3 |
|
|
|
8.0 |
|
|
|
5.7 |
|
Work in progress |
|
|
25.0 |
|
|
|
16.2 |
|
|
|
16.0 |
|
|
|
11.9 |
|
Finished goods and goods for resale |
|
|
23.2 |
|
|
|
18.4 |
|
|
|
16.7 |
|
|
|
18.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.2 |
|
|
|
42.9 |
|
|
|
40.7 |
|
|
|
36.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories are stated net of provision for slow moving or defective inventory of £13.7m (31 December 2020:
£12.4m; 30 June 2020: £12.5m; 30 June 2019: £11.2m). Cost of inventories recognized as an expense and write down of inventories recognized as an expense (and which are included as part of cost of sales) are set out in
note 6.
During the year ended 31 December 2021, the Group changed the method by which it analyses inventories, due to enhanced information available
from its ERP system. This has changed the split between work in progress and finished goods. The comparative balances have been represented accordingly.
19. Trade and other receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December
2021 |
|
|
31 December
2020 |
|
|
30 June
2020 |
|
|
30 June
2019 |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Amounts receivable for the sale of goods and services |
|
|
34.0 |
|
|
|
28.7 |
|
|
|
31.7 |
|
|
|
29.4 |
|
Less provision for bad and doubtful debts |
|
|
(0.8 |
) |
|
|
(0.7 |
) |
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.2 |
|
|
|
28.0 |
|
|
|
31.4 |
|
|
|
29.3 |
|
Other receivables |
|
|
8.9 |
|
|
|
8.6 |
|
|
|
8.3 |
|
|
|
9.4 |
|
Prepayments |
|
|
5.1 |
|
|
|
10.7 |
|
|
|
4.7 |
|
|
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47.2 |
|
|
|
47.3 |
|
|
|
44.4 |
|
|
|
43.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ageing of trade receivables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 |
|
|
31 December 2020 |
|
|
Gross |
|
|
Provision |
|
|
Net |
|
|
Gross |
|
|
Provision |
|
|
Net |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Not past due |
|
|
18.7 |
|
|
|
|
|
|
|
18.7 |
|
|
|
16.4 |
|
|
|
|
|
|
|
16.4 |
|
Past due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 to 30 days |
|
|
5.8 |
|
|
|
|
|
|
|
5.8 |
|
|
|
3.8 |
|
|
|
|
|
|
|
3.8 |
|
30 to 60 days |
|
|
2.9 |
|
|
|
|
|
|
|
2.9 |
|
|
|
2.3 |
|
|
|
|
|
|
|
2.3 |
|
More than 60 days |
|
|
6.6 |
|
|
|
(0.8 |
) |
|
|
5.8 |
|
|
|
6.2 |
|
|
|
(0.7 |
) |
|
|
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.3 |
|
|
|
(0.8 |
) |
|
|
14.5 |
|
|
|
12.3 |
|
|
|
(0.7 |
) |
|
|
11.6 |
|
|
|
|
34.0 |
|
|
|
(0.8 |
) |
|
|
33.2 |
|
|
|
28.7 |
|
|
|
(0.7 |
) |
|
|
28.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2020 |
|
|
30 June 2019 |
|
|
|
Gross £m |
|
|
Provision £m |
|
|
Net £m |
|
|
Gross £m |
|
|
Provision £m |
|
|
Net £m |
|
Not past due |
|
|
22.4 |
|
|
|
|
|
|
|
22.4 |
|
|
|
23.0 |
|
|
|
|
|
|
|
23.0 |
|
Past due |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 to 30 days |
|
|
3.6 |
|
|
|
|
|
|
|
3.6 |
|
|
|
3.8 |
|
|
|
|
|
|
|
3.8 |
|
30 to 60 days |
|
|
0.6 |
|
|
|
|
|
|
|
0.6 |
|
|
|
1.3 |
|
|
|
|
|
|
|
1.3 |
|
More than 60 days |
|
|
5.1 |
|
|
|
(0.3 |
) |
|
|
4.8 |
|
|
|
1.3 |
|
|
|
(0.1 |
) |
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.3 |
|
|
|
(0.3 |
) |
|
|
9.0 |
|
|
|
6.4 |
|
|
|
(0.1 |
) |
|
|
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.7 |
|
|
|
(0.3 |
) |
|
|
31.4 |
|
|
|
29.4 |
|
|
|
(0.1 |
) |
|
|
29.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-39
Movement in provision for bad and doubtful debts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 £m |
|
|
31 December 2020 £m |
|
|
30 June 2020 £m |
|
|
30 June 2019 £m |
|
Balance at beginning of the year / period |
|
|
(0.7 |
) |
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
Impairment losses recognized in the income statement |
|
|
(0.1 |
) |
|
|
(0.4 |
) |
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of the year / period |
|
|
(0.8 |
) |
|
|
(0.7 |
) |
|
|
(0.3 |
) |
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The average credit period taken for sales is 35 days (31 December 2020: 36 days; 30 June 2020: 41
days; 30 June 2019: 35 days). Trade and other receivables are non-interest bearing and generally on terms between 30 to 90 days. Trade receivables are provided for based on estimated irrecoverable amounts
determined by specific circumstances as described in note 3.
The Group does not hold any collateral or other credit enhancements over its
trade receivables, nor do they have a legal right to offset against any amounts owed to the counterparty.
The Directors consider that the
carrying amount of trade and other receivables approximates their fair value.
20. Derivative financial instruments
31 December 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset £m |
|
|
Current Liability £m |
|
|
Non-current Liability £m |
|
|
Total £m |
|
Derivatives carried at fair value through profit and loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts that are not designated in hedge accounting relationships |
|
|
0.2 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
0.1 |
|
Derivatives that are designated and effective as hedging instruments carried at fair
value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts |
|
|
0.3 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5 |
|
|
|
(0.2 |
) |
|
|
|
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset £m |
|
|
Current Liability £m |
|
|
Non-current Liability £m |
|
|
Total £m |
|
Derivatives carried at fair value through profit and loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts that are not designated in hedge accounting relationships |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
Derivatives that are designated and effective as hedging instruments carried at fair
value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts |
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset £m |
|
|
Current Liability £m |
|
|
Non-current Liability £m |
|
|
Total Asset £m |
|
Derivatives carried at fair value through profit and loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts that are not designated in hedge accounting relationships |
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
(0.4 |
) |
Derivatives that are designated and effective as hedging instruments carried at fair
value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts |
|
|
|
|
|
|
(0.8 |
) |
|
|
|
|
|
|
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-40
30 June 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset £m |
|
|
Current Liability £m |
|
|
Non-current Liability £m |
|
|
Total £m |
|
Derivatives carried at fair value through profit and loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts that are not designated in hedge accounting relationships |
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
(0.4 |
) |
Derivatives that are designated and effective as hedging instruments carried at fair
value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward exchange contracts |
|
|
0.2 |
|
|
|
(1.6 |
) |
|
|
(0.1 |
) |
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2 |
|
|
|
(2.0 |
) |
|
|
(0.1 |
) |
|
|
(1.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Further details of derivative financial instruments are provided in note 26.
21. Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 £m |
|
|
31 December 2020 £m |
|
|
30 June 2020 £m |
|
|
30 June 2019 £m |
|
Amounts falling due within one year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables |
|
|
12.9 |
|
|
|
13.8 |
|
|
|
9.4 |
|
|
|
7.0 |
|
Accruals |
|
|
28.1 |
|
|
|
19.8 |
|
|
|
23.7 |
|
|
|
24.8 |
|
Deferred income |
|
|
6.6 |
|
|
|
6.1 |
|
|
|
7.2 |
|
|
|
6.9 |
|
Other taxes and social security |
|
|
3.0 |
|
|
|
1.2 |
|
|
|
1.0 |
|
|
|
1.0 |
|
Other payables |
|
|
3.6 |
|
|
|
2.5 |
|
|
|
2.5 |
|
|
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54.2 |
|
|
|
43.4 |
|
|
|
43.8 |
|
|
|
41.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021, the Group had an average of 34 days of purchases (31 December 2020: 35 days;
30 June 2020: 34 days; 30 June 2019: 28 days) outstanding in trade payables (excluding accruals and deferred income). The Group has financial risk management policies in place to ensure that all payables are paid within the credit
timetable. The Directors consider that the carrying amount of trade and other payables approximates to their fair value.
Deferred income
includes contract liabilities of £3.1m (31 December 2020: £3.2m; 30 June 2020: £4.4m; 30 June 2019: £4.0m) which represent consideration received for performance obligations not yet satisfied, in delivering products
or services to customers. All deferred income is to be recognized within the next financial year.
Other payables includes £nil (31
December 2020: £0.2m; 30 June 2020: £0.2m; 30 June 2019: £0.7m) of deferred consideration payable on acquisitions.
22.
Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 £m |
|
|
31 December 2020 £m |
|
|
30 June 2020 £m |
|
|
30 June 2019 £m |
|
Amounts falling due within one year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan |
|
|
119.2 |
|
|
|
|
|
|
|
106.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The loan comprises drawings on the Groups three year £200m Revolving Credit Facility (RCF) which
was entered into in February 2019 and is shown net of unamortized facility arrangement fees. The RCF has a £100m accordion option which may be requested with prior notice at any time up to six months of the termination date. The initial term
of this RCF had two extension options of one year each whereby the Company exercised the option for a two year extension on 17 December 2020 such that on 7 January 2021, the Company received approval from all syndicate banks. This extends
the expiry of the facility to 31 January 2024. All other terms of the facility remain unchanged.
During the year ended 30 June
2020, drawings on the RCF comprised an initial amount of 120.0m (£103.4m) to fund the purchase of Expedeon (as set out in note 29). In February 2020, a partial repayment amounting to £20.0m was made and the remaining borrowings
redenominated into Sterling, leaving an
F-41
outstanding balance of £82.0m. In March 2020, a subsequent drawing of £25.0m was made in order to provide operational flexibility in light of the
COVID-19 pandemic bringing amounts drawn to £107.0m. The maximum amount drawn under the RCF during the year ended 30 June 2020 was £107.0m.
On 23 November 2020, the Group repaid in full the sum of £107.0m which was drawn up until that point.
On 19 October 2021, the Group drew £120.0m to fund the purchase of BioVision (as set out in note 29).
The Group is subject to financial covenants on the RCF and has complied with these at all testing points in 2019, 2020 and 2021.
23. Share capital and reserves
Share capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 |
|
|
31 December 2020 |
|
|
30 June 2020 |
|
|
30 June 2019 |
|
Authorized, issued and fully paid: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
228,886,439 (31 December 2020: 226,665,701; 30 June 2020: 216,173,277; 30 June
2019: 205,671,564) ordinary shares of 0.2 pence each |
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.4 |
|
|
|
0.4 |
|
The Company has one class of ordinary shares which carries no right to fixed income.
On 26 October 2020, the Group closed its offering of an aggregate of 10,287,000 American Depositary Shares (ADSs)
representing 10,287,000 ordinary shares at a price of $17.50 per ADS, following the Groups secondary listing on Nasdaq. The net proceeds from the offering were £126.5m. In addition, £0.5m of proceeds from the issuance of share
options and awards to employees were received during the period.
On 9 April 2020, the Company issued 10,000,000 new ordinary shares
of 0.2 pence each to Durable Capital Partners LP at an issue price of £11.00 per share, raising £110.0m. Other share capital issued during the year arose from the exercise of share options and the issue of shares to the Equiniti Share
Plan Trustees Limited.
Other reserves
Merger
reserve
Comprises the premium on shares issued as consideration for acquisitions where conditions for merger relief have been
satisfied.
Own shares
Represents
shares in the Company held by the Equiniti Share Plan Trustees Limited. These shares are held in order to satisfy the Free Shares and Matching Shares elements of the SIP, further details of which are set out in note 27.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2021 |
|
|
31 December 2020 |
|
|
30 June 2020 |
|
|
30 June 2019 |
|
|
Nominal value £000 |
|
|
Number |
|
|
Nominal value £000 |
|
|
Number |
|
|
Nominal value £000 |
|
|
Number |
|
|
Nominal value £000 |
|
|
Number |
|
Own shares |
|
|
1 |
|
|
|
349,500 |
|
|
|
1 |
|
|
|
401,198 |
|
|
|
1 |
|
|
|
434,268 |
|
|
|
1 |
|
|
|
484,811 |
|
Translation reserve
Represents exchange differences on translation of overseas operations.
Hedging reserve
Comprises gains and
losses recognized on cash flow hedges and the associated deferred tax assets.
F-42
24. Dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Amounts recognized as distributions to the equity shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Final dividend for the year ended 30 June 2018 of 8.58 pence per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.6 |
|
Interim dividend for the year ended 30 June 2019 of 3.55 pence per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3 |
|
Final dividend for the year ended 30 June 2019 of 8.58 pence per share |
|
|
|
|
|
|
|
|
|
|
17.7 |
|
|
|
|
|
Interim dividend for the year ended 30 June 2020 of 3.55 pence per share |
|
|
|
|
|
|
|
|
|
|
7.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total distributions to owners of the parent in the year / period |
|
|
|
|
|
|
|
|
|
|
25.0 |
|
|
|
24.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25. Notes to the cash flow statement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 (revised*) £m |
|
|
Year ended 30 June 2020 (revised*) £m |
|
|
Year ended 30 June 2019 (revised*) £m |
|
Operating profit |
|
|
|
|
|
|
7.1 |
|
|
|
17.3 |
|
|
|
10.4 |
|
|
|
55.3 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property, plant and equipment |
|
|
14 |
|
|
|
11.0 |
|
|
|
4.3 |
|
|
|
7.3 |
|
|
|
4.8 |
|
Depreciation of
right-of-use assets |
|
|
15 |
|
|
|
9.1 |
|
|
|
3.8 |
|
|
|
6.7 |
|
|
|
|
|
Amortization of intangible assets |
|
|
13 |
|
|
|
20.9 |
|
|
|
7.9 |
|
|
|
15.7 |
|
|
|
10.5 |
|
Impairment of intangible assets |
|
|
13 |
|
|
|
3.8 |
|
|
|
|
|
|
|
14.9 |
|
|
|
12.8 |
|
Loss on disposal of property, plant and equipment |
|
|
14 |
|
|
|
0.5 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
Derivative financial instruments at fair value through profit or loss |
|
|
6 |
|
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
0.4 |
|
Research and development expenditure credit |
|
|
6 |
|
|
|
(2.5 |
) |
|
|
(0.7 |
) |
|
|
(1.5 |
) |
|
|
(1.9 |
) |
Share-based payments charge |
|
|
27 |
|
|
|
17.9 |
|
|
|
7.3 |
|
|
|
9.3 |
|
|
|
6.5 |
|
Unrealized currency translation losses / (gains) |
|
|
|
|
|
|
0.4 |
|
|
|
1.0 |
|
|
|
(1.4 |
) |
|
|
(1.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash flows before movements in working capital |
|
|
|
|
|
|
68.2 |
|
|
|
40.7 |
|
|
|
61.4 |
|
|
|
87.3 |
|
Increase in inventories |
|
|
|
|
|
|
(6.2 |
) |
|
|
(3.5 |
) |
|
|
(1.1 |
) |
|
|
(6.1 |
) |
Decrease / (increase) in receivables |
|
|
|
|
|
|
4.0 |
|
|
|
(7.7 |
) |
|
|
2.7 |
|
|
|
(6.1 |
) |
Increase in payables |
|
|
|
|
|
|
6.2 |
|
|
|
3.6 |
|
|
|
2.4 |
|
|
|
7.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
|
|
|
|
72.2 |
|
|
|
33.1 |
|
|
|
65.4 |
|
|
|
82.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
See note 1(d) for details related to the retrospective impact of a change in the Groups accounting policy
for cloud computing costs. |
F-43
Analysis of changes in net (debt) / cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents £m |
|
|
Lease liabilities* £m |
|
|
Borrowings* £m |
|
|
Net (debt) / cash £m |
|
At 1 July 2018 |
|
|
90.2 |
|
|
|
|
|
|
|
|
|
|
|
90.2 |
|
Cash flow |
|
|
(4.4 |
) |
|
|
|
|
|
|
|
|
|
|
(4.4 |
) |
Foreign exchange and other non-cash movements |
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2019 |
|
|
87.1 |
|
|
|
|
|
|
|
|
|
|
|
87.1 |
|
IFRS 16 implementation |
|
|
|
|
|
|
(76.2 |
) |
|
|
|
|
|
|
(76.2 |
) |
Additions to leases |
|
|
|
|
|
|
(58.6 |
) |
|
|
|
|
|
|
(58.6 |
) |
Cash flow |
|
|
99.5 |
|
|
|
7.7 |
|
|
|
(107.0 |
) |
|
|
0.2 |
|
Foreign exchange and other non-cash movements |
|
|
0.7 |
|
|
|
(0.7 |
) |
|
|
0.6 |
|
|
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 June 2020 |
|
|
187.3 |
|
|
|
(127.8 |
) |
|
|
(106.4 |
) |
|
|
(46.9 |
) |
Additions to leases |
|
|
|
|
|
|
(0.5 |
) |
|
|
|
|
|
|
(0.5 |
) |
Cash flow |
|
|
26.1 |
|
|
|
4.3 |
|
|
|
107.0 |
|
|
|
137.4 |
|
Foreign exchange and other non-cash movements |
|
|
(1.5 |
) |
|
|
7.0 |
|
|
|
(0.6 |
) |
|
|
4.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
|
211.9 |
|
|
|
(117.0 |
) |
|
|
|
|
|
|
94.9 |
|
Additions to leases |
|
|
|
|
|
|
(4.1 |
) |
|
|
|
|
|
|
(4.1 |
) |
Cash flow |
|
|
(117.2 |
) |
|
|
10.3 |
|
|
|
(120.0 |
) |
|
|
(226.9 |
) |
Foreign exchange and other non-cash movements |
|
|
0.4 |
|
|
|
0.3 |
|
|
|
0.8 |
|
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021 |
|
|
95.1 |
|
|
|
(110.5 |
) |
|
|
(119.2 |
) |
|
|
(134.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial liabilities included within net debt comprise those items marked * and amount to £229.7m
(31 December 2020: £117.0m; 30 June 2020: £234.2m; 30 June 2019: £nil).
Liabilities arising from
financing activities comprise the Groups RCF (as set out in note 22) and lease liabilities (as set out in note 15).
26. Financial instruments
Capital risk management
The
capital structure of the Group comprises of cash and cash equivalents, a Revolving Credit Facility (RCF) and total equity attributable to the owners of the parent. The RCF of £200m was entered into in February 2019 with an initial term of
three years and has a £100m additional accordion option. The Company exercised the option for a two year extension on 17 December 2020 such that on 7 January 2021, the Company received approval from all syndicate banks, extending the
expiry of the facility to 31 January 2024). The Group maintains a capital structure with the following objectives:
to protect the ability of the Group to continue as a going concern and maintain sufficient available resources
as protection for unforeseen events;
to provide flexibility of resource for strategic growth and investment
where opportunities arise; and
to provide reasonable returns to shareholders whilst maintaining a limited
level of risk.
As part of achieving these objectives the Group identifies the principal financial risk exposures that are created by the
Groups financial instruments and monitors them on a regular basis. These are considered to be foreign currency risk (a component of market risk), credit risk and liquidity risk.
Where appropriate the Group uses financial derivatives to help mitigate the key risks, the use of which is governed by the Groups policies approved by
the Board of Directors. The Group does not enter into or trade financial instruments, including derivative financial instruments, for speculative purposes.
Foreign currency risk
This is the risk
that a change in currency rates causes an adverse impact on the Groups performance or financial position.
The Group has
transactions denominated in various currencies with the principal currency exposure being fluctuations in US Dollars (USD), Euros, Japanese Yen and Chinese Renminbi (RMB). Collectively these
F-44
currencies make up approximately 90% of the Groups revenue and cash inflows. Whilst a large portion of the manufacturing and research and development costs are USD and RMB, giving a natural
offset against the currency inflows, the majority of administration costs remain as Sterling leaving an overall net currency inflow in the Groups cash flows.
This remaining currency exposure is centrally managed with the objective being to secure a level of certainty of Sterling value for up to 90%
of the future net exposure based on forecast cash flows expected to occur up to 18 months ahead. The Group uses forward currency contracts to achieve this objective and applies hedge accounting where applicable. Foreign currency forward contracts
are valued using quoted forward exchange rates and yield curves matching maturities of the contracts.
The Groups open forward
currency contracts and their maturity profile as at the period / year end is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December
2021 |
|
|
31 December
2020 |
|
|
30 June
2020 |
|
|
30 June
2019 |
|
Outstanding contracts |
|
Average rate |
|
|
Foreign currency million |
|
|
Average rate |
|
|
Foreign currency million |
|
|
Average rate |
|
|
Foreign currency million |
|
|
Average rate |
|
|
Foreign currency million |
|
Sell US Dollars |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 3 months |
|
|
|
|
|
|
|
|
|
|
1.3 |
|
|
$ |
0.3 |
|
|
|
1.29 |
|
|
$ |
3.1 |
|
|
|
1.34 |
|
|
$ |
8.9 |
|
3 to 6 months |
|
|
1.36 |
|
|
$ |
0.2 |
|
|
|
1.3 |
|
|
$ |
0.7 |
|
|
|
1.31 |
|
|
$ |
2.0 |
|
|
|
1.32 |
|
|
$ |
11.5 |
|
7 to 12 months |
|
|
|
|
|
|
|
|
|
|
1.3 |
|
|
$ |
0.2 |
|
|
|
1.24 |
|
|
$ |
0.1 |
|
|
|
1.33 |
|
|
$ |
8.3 |
|
13 to 18 months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.36 |
|
|
$ |
0.2 |
|
|
|
1.3 |
|
|
$ |
1.2 |
|
|
|
1.30 |
|
|
$ |
5.2 |
|
|
|
1.33 |
|
|
$ |
28.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sell Euros |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 3 months |
|
|
1.16 |
|
|
|
8.2 |
|
|
|
1.12 |
|
|
|
5.7 |
|
|
|
1.14 |
|
|
|
8.1 |
|
|
|
1.11 |
|
|
|
11.8 |
|
3 to 6 months |
|
|
1.16 |
|
|
|
6.9 |
|
|
|
1.10 |
|
|
|
3.5 |
|
|
|
1.15 |
|
|
|
6.5 |
|
|
|
1.11 |
|
|
|
13.2 |
|
7 to 12 months |
|
|
1.17 |
|
|
|
5.9 |
|
|
|
1.10 |
|
|
|
4.3 |
|
|
|
1.12 |
|
|
|
3.4 |
|
|
|
1.11 |
|
|
|
17.4 |
|
13 to 18 months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.14 |
|
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.16 |
|
|
|
21.0 |
|
|
|
1.11 |
|
|
|
13.5 |
|
|
|
1.14 |
|
|
|
18.0 |
|
|
|
1.11 |
|
|
|
43.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sell Yen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 3 months |
|
|
150.88 |
|
|
¥ |
461.0 |
|
|
|
137.16 |
|
|
¥ |
287.5 |
|
|
|
139.13 |
|
|
¥ |
373.4 |
|
|
|
145.26 |
|
|
¥ |
430.7 |
|
3 to 6 months |
|
|
152.58 |
|
|
¥ |
452.2 |
|
|
|
135.74 |
|
|
¥ |
233.0 |
|
|
|
138.02 |
|
|
¥ |
219.4 |
|
|
|
143.23 |
|
|
¥ |
484.8 |
|
7 to 12 months |
|
|
151.73 |
|
|
¥ |
296.0 |
|
|
|
137.28 |
|
|
¥ |
196.4 |
|
|
|
135.36 |
|
|
¥ |
268.7 |
|
|
|
141.58 |
|
|
¥ |
954.5 |
|
13 to 18 months |
|
|
|
|
|
|
|
|
|
|
137.96 |
|
|
¥ |
7.9 |
|
|
|
131.73 |
|
|
¥ |
6.4 |
|
|
|
141.99 |
|
|
¥ |
241.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
151.72 |
|
|
¥ |
1,209.2 |
|
|
|
136.74 |
|
|
¥ |
724.8 |
|
|
|
137.60 |
|
|
¥ |
867.9 |
|
|
|
142.74 |
|
|
¥ |
2,111.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sell Chinese Renminbi |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 3 months |
|
|
9.03 |
|
|
¥ |
24.5 |
|
|
|
8.96 |
|
|
¥ |
15.4 |
|
|
|
9.11 |
|
|
¥ |
19.4 |
|
|
|
8.91 |
|
|
¥ |
34.1 |
|
3 to 6 months |
|
|
8.99 |
|
|
¥ |
17.2 |
|
|
|
9.03 |
|
|
¥ |
12.6 |
|
|
|
8.99 |
|
|
¥ |
7.5 |
|
|
|
8.96 |
|
|
¥ |
27.0 |
|
7 to 12 months |
|
|
8.85 |
|
|
¥ |
16.6 |
|
|
|
8.97 |
|
|
¥ |
12.0 |
|
|
|
8.90 |
|
|
¥ |
6.0 |
|
|
|
9.02 |
|
|
¥ |
54.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.96 |
|
|
¥ |
58.3 |
|
|
|
8.98 |
|
|
¥ |
40.0 |
|
|
|
9.05 |
|
|
¥ |
32.9 |
|
|
|
8.97 |
|
|
¥ |
115.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2021, the fair value of contracts held as cash flow hedges is a net asset of £0.3m
(31 December 2020: net asset £0.2m; 30 June 2020: net liability of £0.8m; 30 June 2019: net liability of £1.5m).
The movement recognized in other comprehensive income in the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December
2021 |
|
|
31 December
2020 |
|
|
30 June
2020 |
|
|
30 June
2019 |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
(Loss) / gain in the year / period |
|
|
(0.1 |
) |
|
|
1.5 |
|
|
|
0.7 |
|
|
|
(2.1 |
) |
Recycled to profit and loss |
|
|
|
|
|
|
(0.4 |
) |
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) / gain recognized in other comprehensive income |
|
|
(0.1 |
) |
|
|
1.1 |
|
|
|
0.7 |
|
|
|
(1.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency risk sensitivity analysis
The following table shows the sensitivity of the Groups financial instruments to changes in exchange rates by detailing the impact on
profit and other comprehensive income of a 10% change in the Sterling exchange rate against the relevant foreign currencies.
F-45
10% represents managements assessment of a reasonably possible change in foreign
exchange rates over a 12 month period.
The sensitivity analysis below only includes financial instruments denominated in non-functional currency and forward currency contracts outstanding at the reporting date and represents the impact of an immediate change in Sterling against other currencies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Dollar currency impact |
|
|
Euro currency impact |
|
|
Yen currency impact |
|
|
RMB currency impact |
|
|
+10% |
|
|
-10% |
|
|
+10% |
|
|
-10% |
|
|
+10% |
|
|
-10% |
|
|
+10% |
|
|
-10% |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
31 December 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
1.1 |
|
|
|
(1.3 |
) |
|
|
0.4 |
|
|
|
(0.5 |
) |
|
|
0.4 |
|
|
|
(0.5 |
) |
|
|
0.3 |
|
|
|
(0.3 |
) |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
1.3 |
|
|
|
(1.5 |
) |
|
|
0.4 |
|
|
|
(0.5 |
) |
|
|
0.3 |
|
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
31 December 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
0.7 |
|
|
|
(0.8 |
) |
|
|
0.5 |
|
|
|
(0.7 |
) |
|
|
0.3 |
|
|
|
(0.3 |
) |
|
|
0.4 |
|
|
|
(0.5 |
) |
Other comprehensive income |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.7 |
|
|
|
(0.8 |
) |
|
|
0.2 |
|
|
|
(0.3 |
) |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
30 June 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
0.3 |
|
|
|
(0.4 |
) |
|
|
1.0 |
|
|
|
(1.3 |
) |
|
|
0.4 |
|
|
|
(0.5 |
) |
|
|
0.2 |
|
|
|
(0.2 |
) |
Other comprehensive income |
|
|
0.4 |
|
|
|
(0.5 |
) |
|
|
0.9 |
|
|
|
(1.2 |
) |
|
|
0.3 |
|
|
|
(0.4 |
) |
|
|
0.3 |
|
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
30 June 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement |
|
|
|
|
|
|
(0.2 |
) |
|
|
0.7 |
|
|
|
(0.8 |
) |
|
|
0.1 |
|
|
|
(0.5 |
) |
|
|
0.5 |
|
|
|
(0.7 |
) |
Other comprehensive income |
|
|
1.2 |
|
|
|
(3.1 |
) |
|
|
2.8 |
|
|
|
(3.7 |
) |
|
|
0.6 |
|
|
|
(1.9 |
) |
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The sensitivity analysis is limited to the period / year end exposure and therefore does not reflect the
exposure and inherent risk during the year.
Liquidity risk
This is the risk that the Group will have insufficient funds available in the right currency to settle its obligations as they fall due.
The Group generates funds from operational activities in excess of its operational requirements and has substantial cash balances available
for its current investment activities.
The Board reviews the funding requirement of the Group as part of the budgeting and long-term
planning processes and considers as necessary alternative possible sources of funding where the requirement is not satisfied by the Groups forecast operational cash generation.
The Group manages liquidity risk by maintaining an adequate level of easily accessible cash reserves, in a currency profile representative of
the Groups cost base and matching customer and supplier terms where possible. The Group also has access to daily currency trading facilities which provides the ability to convert currency within the agreed settlement limits as required.
F-46
The maturity profile of financial liabilities shown below represents the Groups gross
expected contractual cash flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 1 year |
|
|
Between 2 and 5 years |
|
|
Over five years |
|
|
Total |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
31 December 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
|
46.0 |
|
|
|
|
|
|
|
|
|
|
|
46.0 |
|
Borrowings |
|
|
120.0 |
|
|
|
|
|
|
|
|
|
|
|
120.0 |
|
Lease liabilities |
|
|
11.1 |
|
|
|
47.0 |
|
|
|
64.0 |
|
|
|
122.1 |
|
Derivative financial instruments |
|
|
32.4 |
|
|
|
|
|
|
|
|
|
|
|
32.4 |
|
|
|
|
|
|
31 December 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
|
33.3 |
|
|
|
|
|
|
|
|
|
|
|
33.3 |
|
Lease liabilities |
|
|
8.8 |
|
|
|
38.9 |
|
|
|
82.9 |
|
|
|
130.6 |
|
Derivative financial instruments |
|
|
22.5 |
|
|
|
0.1 |
|
|
|
|
|
|
|
22.6 |
|
|
|
|
|
|
30 June 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
|
33.8 |
|
|
|
|
|
|
|
|
|
|
|
33.8 |
|
Borrowings |
|
|
107.0 |
|
|
|
|
|
|
|
|
|
|
|
107.0 |
|
Lease liabilities |
|
|
9.3 |
|
|
|
32.0 |
|
|
|
101.9 |
|
|
|
143.2 |
|
Derivative financial instruments |
|
|
30.8 |
|
|
|
|
|
|
|
|
|
|
|
30.8 |
|
|
|
|
|
|
30 June 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
|
31.0 |
|
|
|
|
|
|
|
|
|
|
|
31.0 |
|
Derivative financial instruments |
|
|
87.5 |
|
|
|
3.0 |
|
|
|
|
|
|
|
90.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group holds sufficient funds to meet these commitments as they fall due.
Credit risk
This refers to the risk that
a counterparty will default on its contractual obligations resulting in financial loss to the Group.
The Group is exposed to credit risk
on its financial assets; however, there is not deemed to be a significant exposure due to the nature of its customer base and the types of transaction that are undertaken.
Trade receivables consist of a large number of customers spread globally with the majority being in economically strong geographies. The
Groups customer base is predominantly government-funded institutions, pharmaceutical companies conducting research, and local distributors. The perceived risk of default is deemed to be low.
Further information on the Groups trade receivable ageing and impairment can be found in note 19.
The Group generates significant levels of operational cash. Cash in excess of local operational requirements is remitted and managed
centrally. Exposure to counterparty default risk is managed by limiting the concentration of funds and contracts held with individual financial institutions and ensuring funds are only placed with institutions or in products rated BBB- or above by Standard & Poors.
F-47
Categories of financial instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying and fair value |
|
|
31 December
2021 |
|
|
31 December
2020 |
|
|
30 June
2020 |
|
|
30 June
2019 |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Financial instruments held at amortized cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables |
|
|
33.2 |
|
|
|
28.0 |
|
|
|
31.4 |
|
|
|
29.3 |
|
Other receivables |
|
|
2.8 |
|
|
|
2.8 |
|
|
|
3.9 |
|
|
|
2.5 |
|
Cash and cash equivalents |
|
|
95.1 |
|
|
|
211.9 |
|
|
|
187.3 |
|
|
|
87.1 |
|
Trade and other payables |
|
|
(46.0 |
) |
|
|
(33.3 |
) |
|
|
(33.8 |
) |
|
|
(31.0 |
) |
Borrowings |
|
|
(120.0 |
) |
|
|
|
|
|
|
(107.0 |
) |
|
|
|
|
Lease liabilities |
|
|
(110.5 |
) |
|
|
(117.0 |
) |
|
|
(127.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial instruments held at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
0.3 |
|
|
|
0.2 |
|
|
|
(1.2 |
) |
|
|
(1.9 |
) |
Investment |
|
|
3.5 |
|
|
|
3.1 |
|
|
|
6.7 |
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Directors consider there to be no material difference between the carrying value and the fair value of the
financial instruments classified as held at amortized cost. For the items classified as held at fair value, the fair value is recognized on the balance sheet as the carrying amount.
Financial instruments held at fair value
Financial instruments that are measured at fair value are classified using a fair value hierarchy that reflects the source of inputs used in
deriving the fair value. The three classification levels are:
|
|
|
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;
|
|
|
|
Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or
liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and |
|
|
|
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable market
inputs). |
F-48
The following table presents the Groups assets and liabilities carried at fair value
by valuation method.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 £m |
|
|
Level 2 £m |
|
|
Level 3 £m |
|
|
Total £m |
|
31 December 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
0.5 |
|
|
|
|
|
|
|
0.5 |
|
Investment |
|
|
1.0 |
|
|
|
|
|
|
|
2.5 |
|
|
|
3.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0 |
|
|
|
0.5 |
|
|
|
2.5 |
|
|
|
4.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
0.3 |
|
|
|
|
|
|
|
0.3 |
|
Investment |
|
|
1.2 |
|
|
|
|
|
|
|
1.9 |
|
|
|
3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2 |
|
|
|
0.3 |
|
|
|
1.9 |
|
|
|
3.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
|
|
4.8 |
|
|
|
|
|
|
|
1.9 |
|
|
|
6.7 |
|
|
|
|
4.8 |
|
|
|
|
|
|
|
1.9 |
|
|
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
(1.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
0.2 |
|
Investment |
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8 |
|
|
|
0.2 |
|
|
|
|
|
|
|
1.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
|
|
|
|
(2.1 |
) |
|
|
|
|
|
|
(2.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.1 |
) |
|
|
|
|
|
|
(2.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 investments comprise listed equity securities in Plexbio, Inc. Further information is included in
note 16.
Level 2 derivative financial instruments comprise forward foreign exchange contracts. The fair value is remeasured on
a monthly basis with reference to available forward market rates and comparative instrument pricing.
Level 3 investments comprise non-listed equity securities in respect of a 13% stake in Brickbio, Inc. and, for the year ended 31 December 2021 includes a 14% stake in Somaserve Limited. The fair value is determined to be equal to the
carrying amount of the investment and is reviewed periodically based on information available about the performance of the underlying business.
F-49
27. Share-based payments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Expense arising from share-based payment transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in selling, general and administrative expenses |
|
|
15.6 |
|
|
|
5.1 |
|
|
|
6.6 |
|
|
|
5.5 |
|
Included in research and development expenses |
|
|
2.3 |
|
|
|
2.2 |
|
|
|
2.7 |
|
|
|
1.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.9 |
|
|
|
7.3 |
|
|
|
9.3 |
|
|
|
6.5 |
|
|
|
|
|
|
Equity settled share-based payment expense |
|
|
17.8 |
|
|
|
7.2 |
|
|
|
9.2 |
|
|
|
6.2 |
|
Cash settled share-based payment expense* |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.9 |
|
|
|
7.3 |
|
|
|
9.3 |
|
|
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
The total liability as at 31 December 2021 was £0.2m (31 December 2020: £0.4m;
30 June 2020: £0.3m; 30 June 2019: £0.6m) of which less than £0.1m (31 December 2020: less than £0.1m; 30 June 2020: less than £0.1m; 30 June 2019: £nil) relates to options which have
vested. |
Equity settled share option schemes
The Group operates a number of share schemes for certain employees of the Group as follows:
|
|
|
2005 and 2015 Share Option Scheme (ISO/Unapproved) (SOS) |
|
|
|
Company Share Option Plan 2009 (CSOP); |
|
|
|
Long Term Incentive Plan (LTIP); |
|
|
|
Profitable Growth Incentive Plan (PGIP); |
|
|
|
Annual bonus plandeferred share award (DSA); |
|
|
|
Share Incentive Plan (SIP); |
|
|
|
Non-Executive Directors (NED) share award; and |
|
|
|
2018, 2019 and 2020 Employee Share Scheme (AbShare); |
Options or conditional share grants under each scheme have been aggregated.
The vesting period ranges from one to four years. Options which remain unexercised after a period of 10 years from the date of grant expire. Options are
forfeited if the employee leaves the Group before they vest, save where the employee is deemed to be a good leaver in which case options awarded are pro-rated to the leaving date.
F-50
Discretionary awards
Share option plans: SOS and CSOP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Number |
|
|
Weighted average exercise price pence |
|
|
Number |
|
|
Weighted average exercise price pence |
|
Outstanding at beginning of year / period |
|
|
621,755 |
|
|
|
507.9 |
|
|
|
701,272 |
|
|
|
559.7 |
|
Forfeited |
|
|
(57,329 |
) |
|
|
727.3 |
|
|
|
(20,823 |
) |
|
|
1,500.1 |
|
Exercised |
|
|
(172,609 |
) |
|
|
753.5 |
|
|
|
(58,694 |
) |
|
|
774.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year / period |
|
|
391,817 |
|
|
|
726.5 |
|
|
|
621,755 |
|
|
|
507.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options exercisable at end of year / period |
|
|
391,817 |
|
|
|
726.5 |
|
|
|
519,442 |
|
|
|
703.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
|
Number |
|
|
Weighted average exercise price pence |
|
|
Number |
|
|
Weighted average exercise price pence |
|
Outstanding at beginning of year |
|
|
947,948 |
|
|
|
640.1 |
|
|
|
1,386,655 |
|
|
|
644.3 |
|
Forfeited |
|
|
(72,526 |
) |
|
|
1,259.1 |
|
|
|
(164,220 |
) |
|
|
866.6 |
|
Exercised |
|
|
(174,150 |
) |
|
|
706.4 |
|
|
|
(274,487 |
) |
|
|
525.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year |
|
|
701,272 |
|
|
|
559.7 |
|
|
|
947,948 |
|
|
|
640.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options exercisable at end of year |
|
|
519,442 |
|
|
|
661.7 |
|
|
|
281,438 |
|
|
|
536.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analyzed by range of exercise price: |
|
Grant year |
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Number outstanding |
|
|
Weighted average remaining contractual life |
|
|
Number outstanding |
|
|
Weighted average remaining contractual life |
|
180.8p464.0p |
|
|
prior to 2016 |
|
|
|
122,688 |
|
|
|
2.2 years |
|
|
|
184,725 |
|
|
|
2.9 years |
|
598.0p |
|
|
2016 |
|
|
|
59,852 |
|
|
|
3.8 years |
|
|
|
99,780 |
|
|
|
4.8 years |
|
851.0p |
|
|
2017 |
|
|
|
94,632 |
|
|
|
4.8 years |
|
|
|
137,463 |
|
|
|
5.8 years |
|
1,020.0p |
|
|
2018 |
|
|
|
114,645 |
|
|
|
5.8 years |
|
|
|
199,787 |
|
|
|
6.8 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
391,817 |
|
|
|
4.2 years |
|
|
|
621,755 |
|
|
|
5.1 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analyzed by range of exercise price: |
|
Grant year |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
|
Number outstanding |
|
|
Weighted average remaining contractual life |
|
|
Number outstanding |
|
|
Weighted average remaining contractual life |
|
180.8p464.0p |
|
|
prior to 2016 |
|
|
|
197,901 |
|
|
|
3.4 years |
|
|
|
256,955 |
|
|
|
4.3 years |
|
598.0p |
|
|
2016 |
|
|
|
111,033 |
|
|
|
5.3 years |
|
|
|
155,327 |
|
|
|
6.3 years |
|
851.0p |
|
|
2017 |
|
|
|
161,372 |
|
|
|
6.3 years |
|
|
|
214,798 |
|
|
|
7.4 years |
|
1,020.0p |
|
|
2018 |
|
|
|
230,966 |
|
|
|
7.3 years |
|
|
|
320,868 |
|
|
|
8.4 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
701,272 |
|
|
|
5.7 years |
|
|
|
947,948 |
|
|
|
6.7 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Weighted average share price at date of exercise |
|
|
1,589.0p |
|
|
|
1,396.4p |
|
|
|
1,329.2p |
|
|
|
1,310.5p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no grants issued under the SOS in the year ended 31 December 2021, the six months ended
31 December 2020 or the years ended 30 June 2020 and 30 June 2019.
Options issued under the SOS carry market-based
performance conditions, whereby they will vest where the percentage growth in Abcam plc shares over the vesting period is equal or greater than the percentage growth of the FTSE AIM All-Share Index.
F-51
The volatility of the options is based on the average of standard deviations of historical
daily continuous returns on Abcam plc shares, looking back over the same period as the expected life of the option. The dividend yield is based on Abcam plcs actual dividend yield in the past. The risk-free rate is the yield on UK government
gilts at each date of grant.
Share award plans: LTIP and DSA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 Number |
|
|
Six months ended 31 December 2020 Number |
|
|
Year ended 30 June 2020 Number |
|
|
Year ended 30 June 2019 Number |
|
Outstanding at beginning of year / period |
|
|
1,271,179 |
|
|
|
1,085,162 |
|
|
|
988,127 |
|
|
|
1,022,757 |
|
Granted |
|
|
142,314 |
|
|
|
462,460 |
|
|
|
470,834 |
|
|
|
483,339 |
|
Forfeited |
|
|
(167,298 |
) |
|
|
(131,099 |
) |
|
|
(121,127 |
) |
|
|
(141,797 |
) |
Exercised |
|
|
(240,850 |
) |
|
|
(145,344 |
) |
|
|
(252,672 |
) |
|
|
(376,172 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year / period |
|
|
1,005,345 |
|
|
|
1,271,179 |
|
|
|
1,085,162 |
|
|
|
988,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options exercisable at end of year / period |
|
|
63,759 |
|
|
|
65,380 |
|
|
|
72,760 |
|
|
|
63,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Weighted average fair value of awards granted |
|
|
1,380.1p |
|
|
|
1,398.1p |
|
|
|
1,208.3p |
|
|
|
1,245.1p |
|
Weighted average share price at date of exercise |
|
|
1,642.1p |
|
|
|
1,329.6p |
|
|
|
1,185.2p |
|
|
|
1,304.4p |
|
Weighted average remaining contractual life |
|
|
4 years |
|
|
|
4.3 years |
|
|
|
3.3 years |
|
|
|
4.3 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-52
Fair values of the awards with a performance condition based on non-market conditions, for example EPS, are calculated using the Black-Scholes model. The inputs into the models for awards granted in the current and prior periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
|
LTIP 1 Dec 2021 |
|
|
LTIP 1 Dec 2021 |
|
|
DSA 26 October 2021 |
|
Share price at grant (pence) |
|
|
1,699.0 |
|
|
|
1,699.0 |
|
|
|
1,337.0 |
|
Expected volatility |
|
|
34% |
|
|
|
33% |
|
|
|
33% |
|
Contractual life (years) |
|
|
3.5 years |
|
|
|
2 years |
|
|
|
3 years |
|
Expected dividend yield |
|
|
0.00% |
|
|
|
0.00% |
|
|
|
0.71% |
|
Risk-free interest rate |
|
|
0.52% |
|
|
|
0.43% |
|
|
|
(0.06)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended 31 December 2020 |
|
|
|
LTIP 7 Dec 2020 |
|
|
LTIP 7 Dec 2020 |
|
|
DSA 26 October 2020 |
|
Share price at grant (pence) |
|
|
1,397.0 |
|
|
|
1,397.0 |
|
|
|
1,435.0 |
|
Expected volatility |
|
|
36% |
|
|
|
36% |
|
|
|
35% |
|
Contractual life (years) |
|
|
3 years |
|
|
|
2 years |
|
|
|
3 years |
|
Expected dividend yield |
|
|
0.00% |
|
|
|
0.00% |
|
|
|
0.71% |
|
Risk-free interest rate |
|
|
(0.07)% |
|
|
|
(0.07)% |
|
|
|
(0.06)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 June 2020 |
|
|
LTIP 14 Nov 2019 |
|
|
LTIP 9 March 2020 |
|
|
LTIP 9 March 2020 |
|
|
LTIP 9 March 2020 |
|
|
DSA 25 October 2019 |
|
Share price at grant (pence) |
|
|
1,245.0 |
|
|
|
1.157.0 |
|
|
|
1,157.0 |
|
|
|
1,157.0 |
|
|
|
1,152.0 |
|
Expected volatility |
|
|
30% |
|
|
|
37% |
|
|
|
35% |
|
|
|
31% |
|
|
|
30% |
|
Contractual life (years) |
|
|
3 years |
|
|
|
1 year |
|
|
|
2 years |
|
|
|
3 years |
|
|
|
3 years |
|
Expected dividend yield |
|
|
0.82% |
|
|
|
0.88% |
|
|
|
0.88% |
|
|
|
0.88% |
|
|
|
0.88% |
|
Risk-free interest rate |
|
|
0.47% |
|
|
|
0.17% |
|
|
|
0.11% |
|
|
|
0.09% |
|
|
|
0.44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 June 2019 |
|
|
LTIP 7 Nov 2018 |
|
|
DSA 26 October 2018 |
|
Share price at grant (pence) |
|
|
1,251.0 |
|
|
|
1,337.0 |
|
Expected volatility |
|
|
26% |
|
|
|
24% |
|
Contractual life (years) |
|
|
3 years |
|
|
|
3 years |
|
Expected dividend yield |
|
|
0.81% |
|
|
|
0.81% |
|
Risk-free interest rate |
|
|
0.91% |
|
|
|
0.75% |
|
|
|
|
|
|
|
|
|
|
The inputs to the Black-Scholes model, such as expected volatility, are based on the same calculation as those
for the Monte Carlo simulation.
LTIP: All awards are subject to achievement of the performance conditions over a three year period and
can be exercised over the following seven years. Save as permitted in the LTIP rules, awards lapse on an employee leaving the Company.
DSA: For those
employees entitled to participate in the annual bonus plan, a portion of the bonus is awarded in the form of shares for which there is a compulsory holding period of two years and a requirement for continued employment before these fully vest to the
employees (deferred shares). The number of deferred shares granted is dependent on certain performance criteria, comprising a one-year profit target and achievement of strategic and personal objectives.
Share award plans: PGIP
In Summer 2021,
the Company approved a new share scheme (Profitable Growth Incentive Plan) which aims to align the reward to shareholders and incentivize key management employees & the executive directors to deliver the revenue growth ambition underpinned
by ROCE. Upon vesting in April 2025, and subject to certain performance conditions being met, vested shares will be released as soon as practicable and will expire 30 days
F-53
from the vesting date. Certain awards within the PGIP are subject to tranche vesting with 25% of vested shares released immediately; 25% after six months; 25% after 12 months; and 25% after
18 months.
|
|
|
|
|
|
|
Year ended 31 December 2021 Number |
|
Outstanding at beginning of year / period |
|
|
|
|
Granted |
|
|
4,875,141 |
|
Forfeited |
|
|
(2,139 |
) |
Exercised |
|
|
|
|
|
|
|
|
|
Outstanding at end of year / period |
|
|
4,873,002 |
|
|
|
|
|
|
Number of options exercisable at end of year / period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
Weighted average fair value of awards granted |
|
|
1,360.4p |
|
Weighted average share price at date of exercise |
|
|
|
|
Weighted average remaining contractual life |
|
|
3.4 years |
|
|
|
|
|
|
Fair values of the awards with a performance condition based on
non-market conditions, for example EPS, are calculated using the Black-Scholes model. The inputs into the models for awards granted in the current and prior periods were as follows:
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
PGIP 14 July 2021 |
|
|
PGIP 14 September 2021 |
|
Share price at grant (pence) |
|
|
1,341.0 |
|
|
|
1,508.0 |
|
Expected volatility |
|
|
34% |
|
|
|
34% |
|
Contractual life (years) |
|
|
4 years |
|
|
|
4 years |
|
Expected dividend yield |
|
|
0.00% |
|
|
|
0.00% |
|
Risk-free interest rate |
|
|
0.24% |
|
|
|
0.27% |
|
|
|
|
|
|
|
|
|
|
All employee share schemes: AbShare, SIPs
AbShare
In Autumn 2018, the Company
launched a share scheme (AbShare) where all employees globally, excluding Executive Directors, are eligible to participate. Each employee who participates is required to contribute 5% of their salary spread across three years (therefore equating to
1.67% per annum). Upon vesting in November 2021, and subject to certain performance conditions being met, the funds contributed have been used as consideration for the issue of the predetermined number of shares to the employee with the Company
issuing a further 10 shares for each share issued.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 Number |
|
|
Six months ended 31 December 2020 Number |
|
|
Year ended 30 June 2020 Number |
|
|
Year ended 30 June 2019 Number |
|
Outstanding at beginning of year / period |
|
|
2,001,505 |
|
|
|
1,723,183 |
|
|
|
1,564,167 |
|
|
|
|
|
Granted |
|
|
110,633 |
|
|
|
345,510 |
|
|
|
348,425 |
|
|
|
1,694,429 |
|
Forfeited |
|
|
(306,059 |
) |
|
|
(65,802 |
) |
|
|
(187,715 |
) |
|
|
(130,262 |
) |
Exercised |
|
|
(1,806,079 |
) |
|
|
(1,386 |
) |
|
|
(1,694 |
) |
|
|
|
|
Outstanding at end of year / period |
|
|
|
|
|
|
2,001,505 |
|
|
|
1,723,183 |
|
|
|
1,564,167 |
|
Number of options exercisable at end of period / year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Weighted average fair value of awards granted |
|
|
1,280.2p |
|
|
|
1,288.9p |
|
|
|
1,137.8p |
|
|
|
1,131.4p |
|
Weighted average remaining contractual life |
|
|
|
|
|
|
0.9 years |
|
|
|
1.4 years |
|
|
|
2.4 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-54
Fair values of the awards are calculated using the Black-Scholes model. The inputs into the
models for awards granted in the current year were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Share price at grant (pence) |
|
|
1,345.0 |
|
|
|
1,397.0 |
|
|
|
1,244.6 |
|
|
|
1,251.0 |
|
Expected volatility |
|
|
32% |
|
|
|
39% |
|
|
|
34% |
|
|
|
26% |
|
Contractual life (years) |
|
|
0.5 years |
|
|
|
1 year |
|
|
|
2 years |
|
|
|
3 years |
|
Expected dividend yield |
|
|
0.00% |
|
|
|
0.00% |
|
|
|
0.82% |
|
|
|
0.81% |
|
Risk-free interest rate |
|
|
0.00% |
|
|
|
(0.06)% |
|
|
|
0.52% |
|
|
|
0.91% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The inputs to the Black-Scholes model, such as expected volatility, are based on the same calculation as those
for other schemes.
SIP
Up until
October 2018, all UK-based employees were eligible to participate in the SIP whereby employees could purchase shares in the Company. These shares are referred to as Partnership Shares and are held in trust on
behalf of the employee. For every Partnership Share bought by the employee up to a limit of £1,800 per tax year the Company will give the employee one share (Matching Shares), provided the employee remains employed by the Company for a period
of at least three years.
Employees must withdraw their shares from the plan upon leaving the Company and will not be entitled to the
Matching Shares if they leave within three years of purchasing the Partnership Shares.
In addition to this, also up until October 2018,
the Company also awarded shares to employees (Free Shares) with a value of up to £3,600 per tax year. There are no vesting conditions attached to the Free Shares, other than being continuously employed by the Company for three years from the
date of grant.
F-55
The fair value of Matching Shares and Free Shares is determined as the market value of the
shares at the date of grant. No valuation model is required to calculate the fair value of awards under the SIP. The fair value of an equity-based payment under the SIP is the face value of the award on the date of grant because the participants are
entitled to receive the full value of the shares and there are no market-based performance conditions attached to the awards.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of free shares |
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Outstanding at beginning of year / period |
|
|
273,852 |
|
|
|
302,023 |
|
|
|
351,187 |
|
|
|
447,841 |
|
Granted during year / period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited during year / period |
|
|
(493 |
) |
|
|
(657 |
) |
|
|
(7,423 |
) |
|
|
(18,982 |
) |
Exercised during year / period |
|
|
(40,969 |
) |
|
|
(27,514 |
) |
|
|
(41,741 |
) |
|
|
(77,672 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year / period |
|
|
232,390 |
|
|
|
273,852 |
|
|
|
302,023 |
|
|
|
351,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at end of year / period |
|
|
232,390 |
|
|
|
273,852 |
|
|
|
215,268 |
|
|
|
167,425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of matching shares |
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Outstanding at beginning of year / period |
|
|
71,381 |
|
|
|
77,534 |
|
|
|
88,539 |
|
|
|
115,928 |
|
Granted during year / period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,323 |
|
Forfeited year / period |
|
|
(692 |
) |
|
|
(597 |
) |
|
|
(2,203 |
) |
|
|
(7,227 |
) |
Exercised during year / period |
|
|
(10,799 |
) |
|
|
(5,556 |
) |
|
|
(8,802 |
) |
|
|
(27,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of year / period |
|
|
59,890 |
|
|
|
71,381 |
|
|
|
77,534 |
|
|
|
88,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at end of year / period |
|
|
59,890 |
|
|
|
71,381 |
|
|
|
72,009 |
|
|
|
48,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2021 |
|
|
Six months ended 31 December 2020 |
|
|
Year ended 30 June 2020 |
|
|
Year ended 30 June 2019 |
|
Weighted average fair value of options granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,042.0p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other awards: NED share award
A component of the Non-Executive Directors remuneration is delivered as a fixed number of fully
paid ordinary shares in the first open period following the announcement of annual results of the financial year to which the award relates.
28.
Retirement benefit schemes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
ended 31 December 2021 |
|
|
Six months
ended 31 December 2020 |
|
|
Year
ended 30 June 2020 |
|
|
Year
ended 30 June 2019 |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Total charge to income statement in respect of defined contribution schemes |
|
|
6.5 |
|
|
|
2.8 |
|
|
|
4.5 |
|
|
|
3.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Defined contribution schemes
The UK-based employees of the Group have the option to join a defined contribution pension scheme
managed by a third party pension provider. For each member the Company contributes a fixed percentage of salary to the scheme.
Employees
of the Groups subsidiaries in the US, Japan, China and Hong Kong are members of state-managed retirement benefit schemes. Depending on location, the subsidiaries are required to contribute a specified percentage of payroll costs to the
retirement benefit schemes to fund the benefits.
F-56
As at 31 December 2021, contributions of £1.1m (31 December 2020:
£0.5m; 30 June 2020: £0.5m; 30 June 2019: £0.3m) due in respect of the current reporting period had not been paid over to the schemes.
29. Business combinations
Year ended 31 December
2021
BioVision
On
26 October 2021, Abcam US Group Holdings Inc, a subsidiary of Abcam Plc, acquired 100% of the issued share capital of NKY Biotech US, Inc from Boai NKY Biotech Co. Ltd for total cash consideration of $349.9 million
(£253.8 million) and acquisition expenses of £7.8 million. NKY Biotech US, Inc has one wholly owned subsidiary, BioVision Inc (collectively BioVision). BioVision is a leading provider of biochemical and
cell-based assays for biological research. It also develops, produces, and sells a wide portfolio of other products including recombinant proteins, antibodies, enzymes, and biochemical compounds.
The acquisition accelerates accelerate Abcams strategic ambitions within the adjacent biochemical and cellular assay market and aligns
with existing areas of research focus including oncology, immuno-oncology, neuroscience, and epigenetics.
The provisional fair value of
identifiable net assets acquired was as follows:
|
|
|
|
|
|
|
£m |
|
Non-current assets |
|
|
|
|
Intangible assets |
|
|
80.6 |
|
Property, plant and equipment |
|
|
0.8 |
|
Right-of-use
assets |
|
|
1.9 |
|
Deferred tax asset |
|
|
0.3 |
|
Current assets |
|
|
|
|
Inventory |
|
|
8.1 |
|
Trade and other receivables |
|
|
3.3 |
|
Cash and cash equivalents |
|
|
10.0 |
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
|
(2.3 |
) |
Lease liabilities |
|
|
(1.7 |
) |
Non-current liabilities |
|
|
|
|
Deferred tax liabilities |
|
|
(23.6 |
) |
Lease liabilities |
|
|
(0.6 |
) |
|
|
|
|
|
Total identifiable assets acquired |
|
|
76.8 |
|
Goodwill |
|
|
177.0 |
|
|
|
|
|
|
Total consideration |
|
|
253.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
Consideration |
|
|
|
|
Total consideration |
|
|
253.8 |
|
Adjustment for settlement of pre-existing
relationship |
|
|
1.4 |
|
Adjustment for working capital claim |
|
|
1.1 |
|
|
|
|
|
|
Consideration paid in cash |
|
|
256.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
Net cash outflow on acquisition |
|
|
|
|
Consideration paid in cash |
|
|
256.3 |
|
|
|
|
|
|
Adjustment for settlement of pre-existing
relationship |
|
|
(1.4 |
) |
Acquired cash and cash equivalents |
|
|
(10.0 |
) |
|
|
|
|
|
Net cash outflow on acquisition |
|
|
244.9 |
|
|
|
|
|
|
Prior to acquisition, BioVision was a supplier of products to Abcam and there was a trading balance of
£1.4m outstanding at the acquisition. As such, the consideration and total identifiable net assets acquired have been adjusted to reflect this pre-existing relationship, which was effectively settled
upon acquisition.
F-57
The consideration has also been adjusted by £1.1m, for a claim lodged with the seller
subsequent to the close date. Consideration for the issued share capital of NKY was adjustable for certain net working capital balances, for which an estimate was provided on the close date. Subsequent to completing the acquisition it was noted that
the actual net working capital balance fell short of the estimated balance and so the consideration has been adjusted downward by £1.1m accordingly. The cash inflow arising from this arrangement had not been received as at 31 December
2021 and so a receivable for £1.1m has been recognized on the Groups consolidated balance sheet.
The goodwill recognized is
attributable to the expertise of the assembled workforce, potential new technology and products and leveraging Abcams global channels to market.
Since the date of acquisition to 31 December 2021 the acquisition contributed £2.6m to the Groups revenue and a loss before
tax of £2.6m. The effect on adjusted profit before tax was £1.4m which is before taking into account the effects of the amortization of acquisition intangibles and amortization of fair value adjustments as described in note 7.
Had BioVision been acquired on 1 January 2021, the Group revenue would have been £331.6m and the profit before tax would have been
£9.8m.
Six months ended 31 December 2020
No business combinations were undertaken during the period.
Year ended 30 June 2020
The Group
made a number of acquisitions during the year. Had all of the acquisitions been completed and consolidated on 1 July 2019, the Group revenue would have been £265.6m, the profit before tax would have been £7.5m and the adjusted
profit before tax would have been £45.2m. Acquisitions are set out below.
Expedeon
On 1 January 2020, the Group acquired 100% of the share capital of Expedeon Holdings Limited, including certain subsidiaries and certain
other assets from Expedeon AG. This represented the proteomics and immunology business of Expedeon and was for total cash consideration of 122.5m (£104.2m) and acquisition expenses of £4.1m which are described in note 7.
This acquisition accelerates Abcams ambitions within the complementary antibody conjugation and labelling market and provides opportunities to combine
technologies to create new value adding products to support customer needs.
The fair value of identifiable assets acquired was as
follows:
|
|
|
|
|
|
|
£m |
|
Non-current assets |
|
|
|
|
Intangible assets |
|
|
47.7 |
|
Other non-current assets |
|
|
0.8 |
|
Net current assets |
|
|
5.9 |
|
Non-current liabilities |
|
|
|
|
Deferred tax on intangibles |
|
|
(11.9 |
) |
|
|
|
|
|
Total identifiable assets acquired |
|
|
42.5 |
|
Goodwill |
|
|
61.7 |
|
|
|
|
|
|
Total consideration |
|
|
104.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
Net cash outflow on acquisition |
|
|
|
|
Consideration paid in cash |
|
|
104.2 |
|
Acquired cash and cash equivalents |
|
|
(2.3 |
) |
|
|
|
|
|
|
|
|
101.9 |
|
|
|
|
|
|
F-58
Other net current assets comprised inventory of £2.8m, cash of £2.3m, trade and
other receivables of £1.9m and trade payables of £1.1m. The goodwill recognized is attributable to the expertise of the assembled workforce, potential future relationships with customers and potential new technology.
Since the date of acquisition to 30 June 2020 the acquisition contributed £5.9m to the Groups revenue and a profit before tax
of £0.3m. The effect on adjusted profit before tax was £2.0m which is before taking into account the effects of the amortization of acquisition intangibles as described in note 7.
Gene editing and oncology business
On
30 January 2020, the Group acquired certain assets and employees comprising the gene editing and oncology business of Applied StemCell, Inc. (Applied Stem Cell) for an initial consideration of US $9.4m (£7.1m).
Abcam intends to expand the Applied Stem Cell platform to become its discovery engine for developing novel edited cell lines, building upon
its existing portfolio of knockout cell lines.
The fair value of identifiable assets acquired was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisional fair value £m |
|
|
Adjustment* £m |
|
|
Final fair value £m |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
3.3 |
|
|
|
(2.2 |
) |
|
|
1.1 |
|
Current assets |
|
|
0.2 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total identifiable assets acquired |
|
|
3.5 |
|
|
|
(2.2 |
) |
|
|
1.3 |
|
Goodwill |
|
|
3.6 |
|
|
|
2.2 |
|
|
|
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration |
|
|
7.1 |
|
|
|
|
|
|
|
7.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
Cash outflow on acquisition |
|
|
|
|
Consideration paid in cash |
|
|
7.1 |
|
|
|
|
|
|
* |
During the six months ended 31 December 2020, a review was undertaken of the performance of historical
acquisitions. In respect of Applied Stem Cell, it was determined that the additional knowledge gained of the marketplace in which Applied Stem Cell operates caused the initial valuation of the acquisition intangibles to be revisited as permitted by
IFRS 3 Business Combinations within the first 12 months of ownership. This has resulted in a reduction in the initial valuation of acquisition intangibles from that originally presented in the consolidated financial statements
for the fiscal year ended 30 June 2020 with a corresponding increase in goodwill. In accordance with the requirements of IFRS 3 Business Combinations, this adjustment has been recorded within the fiscal year ended 30 June 2020.
|
Other current assets comprised inventory of £0.2m. The goodwill recognized is attributable to the expertise of
the assembled workforce and potential new technology.
Since the date of acquisition to 30 June 2020 the acquisition contributed
£0.4m to the Groups revenue and a profit before tax of £0.1m over the same period. The effect on adjusted profit before tax was £0.2m which is before taking into account the effects of the amortization of acquisition
intangibles as described in note 7.
During the six months ended 31 December 2020, the consideration was adjusted to US $10.2m
(£7.7m) following the finalization of certain costs to be reimbursed by the seller for an amount that was less than had been estimated at the acquisition date.
Marker Gene Technologies, Inc.
On
4 March 2020, the Group acquired 100% of the share capital of Marker Gene Technologies, Inc. (MGT) for total consideration of $2.2m (£1.7m), of which $0.3m (£0.2m) is deferred for 18 months from the acquisition date, $0.7m
(£0.6m) in new ordinary shares and $1.2m (£0.9m) in cash. Deferred consideration was settled during the year ended 31 December 2021.
F-59
MGT has expertise in the areas of biology, organic synthesis and fluorescence chemistry and
the team is experienced in the creation of detection tools that enable enhanced understanding of biological processes. This acquisition brings additional proprietary assay development technologies and labelling capabilities.
The fair value of identifiable assets acquired was as follows:
|
|
|
|
|
|
|
£m |
|
Non-current assets |
|
|
|
|
Intangible assets |
|
|
0.4 |
|
Net current assets |
|
|
0.6 |
|
Non-current liabilities |
|
|
|
|
Deferred tax on intangibles |
|
|
(0.1 |
) |
|
|
|
|
|
Total identifiable assets acquired |
|
|
0.9 |
|
Goodwill |
|
|
0.8 |
|
Total consideration |
|
|
1.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
Net cash outflow on acquisition |
|
|
|
|
Consideration paid in cash |
|
|
0.9 |
|
Acquired cash and cash equivalents |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
0.6 |
|
|
|
|
|
|
Net current assets comprised inventory of £0.3m, cash £0.3m trade receivables of £0.1m and
trade payables of £0.1m. The goodwill recognized is attributable to the expertise of the assembled workforce.
Since the date of
acquisition to 30 June 2020 the acquisition contributed £0.1m to the Groups revenue and a profit before tax of £0.1m over the same period. The effect on adjusted profit before tax was also £0.1m.
Year ended 30 June 2019
On
24 January 2019, the Group completed the acquisition of 100% of the share capital of Calico Biolabs, Inc. (Calico), a developer of recombinant rabbit monoclonal antibodies for diagnostic and biopharmaceutical companies, for total cash
consideration of $4.6m (£3.6m), of which $0.9m (£0.7m) was deferred for 12 months from the acquisition date and paid during the year ended 30 June 2020.
The acquisition strategically expanded Abcams leading position in rabbit monoclonal antibodies, bringing a small catalogue of ready-made
antibodies for immunohistochemistry (IHC) applications in addition to custom development services.
The fair value of identifiable assets
acquired was as follows:
|
|
|
|
|
|
|
£m |
|
Non-current assets |
|
|
|
|
Intangible assets |
|
|
0.6 |
|
Net current assets |
|
|
0.2 |
|
|
|
|
|
|
Total identifiable assets acquired |
|
|
0.8 |
|
Goodwill |
|
|
2.8 |
|
|
|
|
|
|
Total consideration |
|
|
3.6 |
|
|
|
|
|
|
Net current assets comprised cash of £0.1m, trade receivables of £0.2m and trade payables of
£0.1m. The goodwill recognized is attributable to the expertise of the assembled workforce.
Since the date of acquisition to
30 June 2019, the acquisition contributed £0.3m to the Groups revenue and a loss before tax of £0.1m over the same period. The effect on adjusted profit before tax was also a loss of £0.1m. Had Calico been consolidated
from 1 July 2018, Group revenues and profit before tax for the year ended 30 June 2019 would have been £260.5m and £56.0m, respectively.
F-60
30. Related party transactions
Remuneration of Directors and key management personnel
Key management personnel comprises the Non-Executive Directors, the Executive Directors and the
Executive Leadership Team.
The Non-Executive Directors fees represent amounts received in
cash and an element receivable in shares.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors remuneration |
|
|
Key management personnel (including Directors) |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
|
Year ended 31 December 2021 £m |
|
|
Six months ended 31 December 2020 £m |
|
|
Year ended 30 June 2020 £m |
|
|
Year ended 30 June 2019 £m |
|
Short-term employee benefits and fees |
|
|
2.9 |
|
|
|
1.4 |
|
|
|
1.6 |
|
|
|
1.6 |
|
|
|
5.0 |
|
|
|
2.4 |
|
|
|
4.3 |
|
|
|
4.3 |
|
Post-employment benefits |
|
|
0.1 |
|
|
|
|
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
Share-based payments |
|
|
4.8 |
|
|
|
0.7 |
|
|
|
1.8 |
|
|
|
1.6 |
|
|
|
8.2 |
|
|
|
0.8 |
|
|
|
2.3 |
|
|
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.8 |
|
|
|
2.1 |
|
|
|
3.5 |
|
|
|
3.3 |
|
|
|
13.3 |
|
|
|
3.3 |
|
|
|
6.8 |
|
|
|
6.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors transactions
During the year ended 31 December 2021, the Group made purchases from companies related to Directors of £nil (6 months ended
31 December 2020: £nil; year ended 30 June 2020: £nil; year ended 30 June 2019: less than £0.1m) of which the balance outstanding at 31 December 2021 was £nil (31 December 2020: £nil;
30 June 2020: £nil; 30 June 2019: £0.1m). Total sales to companies related to the Directors was less than £0.1m (6 months ended 31 December 2020: less than £0.1m; year ended 30 June 2020: less than
£0.1m; year ended 30 June 2019: less than £0.1m), of which less than £0.1m (31 December 2020: less than £0.1m; 30 June 2020: less than £0.1m; 30 June 2019: less than £0.1m) was outstanding as
at 31 December 2021.
31. Transition period comparative data
The following table presents certain information for the six months ended 31 December 2020 and 2019 respectively:
|
|
|
|
|
|
|
|
|
|
|
Six months ended 31 December 2020 £m |
|
|
Six months ended 31 December 2019 £m |
|
Revenue |
|
|
147.5 |
|
|
|
138.2 |
|
Gross profit |
|
|
104.6 |
|
|
|
96.3 |
|
Profit before tax |
|
|
15.6 |
|
|
|
26.0 |
|
Tax |
|
|
(2.8) |
|
|
|
0.1 |
|
Profit for the period |
|
|
12.8 |
|
|
|
26.1 |
|
Basic EPS |
|
|
5.8p |
|
|
|
12.7p |
|
Diluted EPS |
|
|
5.8p |
|
|
|
12.7p |
|
Weighted average number of ordinary shares for the purposes of basic EPS |
|
|
219.6 |
|
|
|
205.3 |
|
Weighted average number of ordinary shares for the purposes of diluted EPS |
|
|
222.0 |
|
|
|
207.2 |
|
|
|
|
|
|
|
|
|
|
32. Post balance sheet events
There were no adjusting or non-adjusting events between the reporting date and the date the financial
statements were authorized for issue.
F-61
Abcam (CE) (USOTC:ABCZF)
Gráfico Histórico do Ativo
De Jan 2025 até Fev 2025
Abcam (CE) (USOTC:ABCZF)
Gráfico Histórico do Ativo
De Fev 2024 até Fev 2025